| Revenue | DKK -310K | -127% |
| EBITDA | DKK -567K | -160% |
| Net profit | DKK 251K | -90% |
| Total assets | DKK 16,4M | +1% |
| Equity | DKK 15,1M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -98 | -400 | -501 | -26 | -98 | -214 | -435 | -280 | 909 | 570 | 1.079 | 1.144 | -310 |
| Staff expenses | -160 | -343 | -229 | -246 | -249 | -268 | -244 | -105 | -166 | -210 | -198 | -197 | -257 |
| EBITDA | -258 | -743 | -731 | -272 | -347 | -482 | -679 | -385 | 743 | 360 | 882 | 946 | -567 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -17 | -17 | -17 | -17 | -17 | -0 | -0 | -0 |
| EBIT | -258 | -743 | -731 | -272 | -347 | -499 | -696 | -402 | 726 | 343 | 882 | 946 | -567 |
| Net financials | 809 | 59 | 1.075 | 747 | 1.312 | -886 | -1.498 | 1.826 | 2.134 | 1.247 | 1.302 | 1.791 | 818 |
| Profit before tax | 551 | -684 | 344 | 475 | 965 | -1.385 | -2.194 | 1.424 | 2.860 | 1.590 | 2.184 | 2.738 | 251 |
| Tax | 13 | -51 | -156 | 271 | -0 | -0 | 223 | -0 | -719 | -0 | 494 | 298 | -0 |
| Net profit | 538 | -632 | 500 | 205 | 965 | -1.385 | -2.417 | 1.424 | 3.579 | 1.590 | 1.689 | 2.440 | 251 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.603 | 8.480 | 8.511 | 8.187 | 8.943 | 7.451 | 4.929 | 6.241 | 9.771 | 11.824 | 13.843 | 16.229 | 16.380 |
| Equity | 9.188 | 8.418 | 8.333 | 8.009 | 8.872 | 7.384 | 4.862 | 6.178 | 9.646 | 11.124 | 12.699 | 15.021 | 15.150 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 551 | 573 | 551 |
| Short-term debt | 1.415 | 62 | 178 | 178 | 70 | 67 | 68 | 63 | 125 | 700 | 593 | 635 | 679 |
| Total debt | 1.415 | 62 | 178 | 178 | 70 | 67 | 68 | 63 | 125 | 700 | 1.144 | 1.209 | 1.230 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Flemming Brøns | Audit | 0 companies |