| Revenue | DKK -98K | -2% |
| EBITDA | DKK -233K | +7% |
| Net profit | DKK -222K | -208% |
| Total assets | DKK 9,4M | -3% |
| Equity | DKK 9,2M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -62 | -20 | -48 | -34 | -33 | -85 | -57 | -49 | -97 | -95 | -59 | -60 | -101 | -98 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -150 | -135 |
| EBITDA | 100 | 518 | -48 | -34 | -33 | -85 | -57 | -49 | -97 | -95 | -59 | -60 | -251 | -233 |
| Depreciation & amort. | -81 | -269 | -7 | -0 | -0 | -42 | -48 | -54 | -56 | -66 | -82 | -64 | -66 | -59 |
| EBIT | 19 | 249 | -56 | -34 | -33 | -127 | -106 | -103 | -153 | -161 | -141 | -124 | -317 | -292 |
| Net financials | -1.064 | -1.039 | 1.711 | 1.287 | 2.653 | 328 | -40 | 165 | 58 | 1.218 | -176 | 784 | 594 | 70 |
| Profit before tax | -1.019 | -761 | 1.655 | 1.252 | 2.620 | 200 | -146 | 62 | -94 | 1.056 | -317 | 660 | 276 | -222 |
| Tax | -2 | -10 | 14 | -5 | 24 | 46 | -29 | 19 | -24 | 277 | -2 | 49 | 71 | -0 |
| Net profit | -1.018 | -751 | 1.641 | 1.257 | 2.596 | 154 | -116 | 43 | -70 | 779 | -315 | 611 | 205 | -222 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.997 | 7.555 | 9.093 | 9.292 | 11.833 | 12.026 | 9.875 | 8.692 | 8.615 | 9.579 | 9.016 | 9.559 | 9.702 | 9.408 |
| Equity | 6.875 | 7.526 | 9.067 | 9.224 | 11.771 | 11.874 | 9.858 | 8.485 | 8.414 | 9.193 | 8.822 | 9.376 | 9.522 | 9.239 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -123 | -29 | 21 | 67 | 62 | 152 | 18 | 208 | 201 | 384 | 194 | 183 | 180 | 169 |
| Total debt | -123 | -29 | 21 | 67 | 62 | 152 | 18 | 208 | 201 | 384 | 194 | 183 | 180 | 169 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| ST Revision | Audit | 0 companies |