| Revenue | DKK -278K | -4% |
| EBITDA | DKK -278K | +4% |
| Net profit | DKK 1,3M | +133% |
| Total assets | DKK 27,2M | +5% |
| Equity | DKK 27,2M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 257 | 267 | 31 | 5 | 50 | 73 | 64 | 43 | 48 | 55 | 72 | 2 | -289 | -278 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 106 | 157 | 8 | -3 | 37 | 58 | 44 | 27 | 33 | 39 | 72 | 2 | -289 | -278 |
| Depreciation & amort. | 208 | 89 | 89 | 59 | 89 | -89 | -89 | -89 | -89 | -89 | -89 | -90 | -189 | -189 |
| EBIT | -102 | 67 | -82 | -63 | -53 | -31 | -45 | -62 | -56 | -50 | -17 | -88 | -478 | -467 |
| Net financials | 106 | 7 | 103 | 119 | 115 | 112 | 107 | 91 | 120 | 2.670 | -2 | 746 | 1.028 | 1.604 |
| Profit before tax | 4 | 75 | 21 | 57 | 62 | 80 | 62 | 29 | 64 | 2.620 | -20 | 657 | 550 | 1.138 |
| Tax | 12 | -0 | -0 | 29 | 36 | 38 | 74 | 34 | 33 | 2 | 11 | -0 | -9 | -165 |
| Net profit | -8 | 75 | 21 | 27 | 26 | 42 | -12 | -5 | 31 | 2.617 | -30 | 657 | 559 | 1.303 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.471 | 17.442 | 17.346 | 21.063 | 21.825 | 22.084 | 22.779 | 23.523 | 22.519 | 25.685 | 25.534 | 25.495 | 25.872 | 27.175 |
| Equity | 17.285 | 17.263 | 17.210 | 20.825 | 21.554 | 21.761 | 22.335 | 22.840 | 22.485 | 24.992 | 25.342 | 25.300 | 25.855 | 27.158 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 187 | 179 | 136 | 238 | 271 | 323 | 444 | 683 | 34 | 693 | 191 | 195 | 17 | 17 |
| Total debt | 187 | 179 | 136 | 238 | 271 | 323 | 444 | 683 | 34 | 693 | 191 | 195 | 17 | 17 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2002 | |
| Individual | 50.0% | 50.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Robert Jacobsen | Audit | 0 companies |