| Revenue | DKK 451K | +82% |
| EBITDA | DKK 11K | -81% |
| Net profit | DKK -2K | -111% |
| Total assets | DKK 1,8M | +15% |
| Equity | DKK 826K | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -19 | -20 | -346 | -344 | 191 | 9 | 172 | 193 | 265 | 360 | 142 | 248 | 451 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -10 | -100 | -190 | -440 |
| EBITDA | -16 | -19 | -20 | -346 | -344 | 191 | -244 | 172 | 193 | 255 | 350 | 42 | 58 | 11 |
| Depreciation & amort. | -44 | -39 | -30 | -31 | -22 | -117 | -123 | -120 | -6 | -4 | -3 | -19 | -37 | -0 |
| EBIT | -60 | -57 | -51 | -378 | -366 | 73 | -367 | 52 | 187 | 251 | 347 | 23 | 21 | 11 |
| Net financials | 14 | 32 | 19 | 10 | 16 | 20 | -0 | -0 | -1 | -2 | -4 | -2 | -0 | -13 |
| Profit before tax | -45 | -26 | -31 | -368 | -350 | 93 | -367 | 52 | 186 | 249 | 343 | 21 | 21 | -2 |
| Tax | -11 | 47 | -0 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | 21 | 2 | 3 | -0 |
| Net profit | -34 | -72 | -31 | -366 | -350 | 93 | -367 | 52 | 186 | 249 | 322 | 19 | 18 | -2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.725 | 1.557 | 1.415 | 994 | 710 | 1.301 | 640 | 560 | 673 | 853 | 1.233 | 1.309 | 1.540 | 1.775 |
| Equity | 1.702 | 1.533 | 1.403 | 938 | 588 | 681 | 314 | 366 | 552 | 700 | 908 | 810 | 828 | 826 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 23 | 23 | 11 | 57 | 122 | 620 | 326 | 194 | 122 | 153 | 324 | 499 | 713 | 949 |
| Total debt | 23 | 23 | 11 | 57 | 122 | 620 | 326 | 194 | 122 | 153 | 324 | 499 | 713 | 949 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Groth | Audit | 0 companies |