| Revenue | DKK -12K | +327% |
| EBITDA | DKK -12K | -327% |
| Net profit | DKK -1K | -122% |
| Total assets | DKK 226K | -3% |
| Equity | DKK 212K | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 618 | 573 | -29 | -2 | 4 | 30 | 4 | 1.615 | 63 | -76 | 177 | -18 | -3 | -12 |
| Staff expenses | -177 | -382 | -88 | -0 | -0 | -0 | -0 | -947 | -42 | -6 | -0 | -0 | -0 | -0 |
| EBITDA | 12 | 145 | -156 | 58 | 4 | 30 | 4 | 668 | -772 | -83 | 177 | -18 | -3 | -12 |
| Depreciation & amort. | 12 | -0 | -96 | 30 | -0 | -0 | -0 | -600 | -400 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1 | 145 | -252 | 28 | 4 | 30 | 4 | 68 | -1.172 | -83 | 177 | -18 | -3 | -12 |
| Net financials | 13 | 8 | 98 | 154 | 248 | 240 | 191 | -67 | -30 | -21 | -28 | 7 | 8 | 11 |
| Profit before tax | 13 | 153 | -154 | 182 | 288 | 270 | 195 | 1 | -1.202 | -104 | 149 | -11 | 5 | -1 |
| Tax | -8 | 35 | -68 | 6 | 5 | -12 | 4 | 1 | -264 | -20 | 44 | -0 | -0 | -0 |
| Net profit | 21 | 118 | -85 | 176 | 283 | 282 | 191 | 0 | -938 | -84 | 105 | -11 | 5 | -1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 998 | 1.374 | 1.618 | 1.350 | 2.944 | 2.873 | 2.884 | 5.056 | 2.063 | 147 | 277 | 225 | 234 | 226 |
| Equity | 171 | 289 | 203 | 379 | 662 | 944 | 1.135 | 1.135 | 198 | 113 | 218 | 207 | 213 | 212 |
| Long-term debt | 370 | 365 | 371 | 371 | 371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 334 | 731 | 950 | 509 | 1.911 | 1.929 | 1.748 | 3.336 | 1.865 | 33 | 59 | 17 | 21 | 15 |
| Total debt | 458 | 1.096 | 1.043 | 971 | 2.282 | 1.929 | 1.748 | 3.336 | 1.865 | 33 | 59 | 17 | 21 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FT | Audit | 2002 | — | — |
JS | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Trebbien Rohrberg | Audit | 0 companies |
| Jørn Skaarup Christiansen | Audit | 0 companies |