| Revenue | DKK -85K | -93% |
| EBITDA | DKK -85K | +93% |
| Net profit | DKK -902K | +13% |
| Total assets | DKK 3M | -28% |
| Equity | DKK 2,9M | -24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 440 | 417 | 187 | 178 | 483 | 4.151 | -51 | 832 | -77 | -33 | -20 | -15 | -1.152 | -85 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.342 | 417 | 187 | 178 | 483 | 4.151 | -51 | 832 | -747 | -33 | -20 | -15 | -1.152 | -85 |
| Depreciation & amort. | 1.076 | -376 | -3.376 | -244 | -111 | -28 | -18 | -74 | -908 | -900 | -339 | -339 | -325 | -352 |
| EBIT | 1.266 | 40 | -3.189 | -66 | 372 | 4.123 | -70 | 758 | -1.655 | -933 | -359 | -354 | -1.477 | -438 |
| Net financials | 2.725 | -393 | -1.593 | -2.076 | 12 | -111 | -198 | 199 | 1.637 | -422 | -436 | -473 | 272 | -464 |
| Profit before tax | 3.991 | -352 | -4.781 | -2.142 | 384 | 4.012 | -268 | 957 | -18 | -1.355 | -795 | -827 | -1.205 | -902 |
| Tax | 315 | 517 | -133 | -0 | 62 | 522 | 9 | 239 | 1 | 66 | -156 | 2 | -172 | -0 |
| Net profit | 3.675 | -869 | -4.648 | -2.142 | 323 | 3.490 | -277 | 718 | -19 | -1.421 | -639 | -829 | -1.033 | -902 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.625 | 16.254 | 6.258 | 3.531 | 3.827 | 7.825 | 7.033 | 8.069 | 8.295 | 8.281 | 7.409 | 5.979 | 4.170 | 2.986 |
| Equity | 13.345 | 12.476 | 5.602 | 3.460 | 3.783 | 7.273 | 6.996 | 7.714 | 7.695 | 6.273 | 5.635 | 4.806 | 3.773 | 2.871 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.142 | 3.635 | 656 | 71 | 44 | 552 | 36 | 355 | 271 | 1.680 | 1.603 | 1.000 | 397 | 115 |
| Total debt | 5.142 | 3.635 | 656 | 71 | 44 | 552 | 36 | 355 | 271 | 1.680 | 1.603 | 1.000 | 397 | 115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2002 | — | — |
KM Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Brian Sørensen | Management | 0 companies |
| Kim Madsen | Management | 0 companies |