| Revenue | DKK -2K | -106% |
| EBITDA | DKK -152K | -110% |
| Net profit | DKK 713K | -4% |
| Total assets | DKK 13,3M | -1% |
| Equity | DKK 12,6M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 38 | 47 | 48 | 30 | 37 | 35 | 40 | 47 | 44 | 35 | 27 | 28 | -2 |
| Staff expenses | -54 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -100 | -100 | -150 |
| EBITDA | -16 | 47 | 48 | 30 | 37 | 35 | 40 | 47 | 44 | 35 | -73 | -72 | -152 |
| Depreciation & amort. | -28 | -28 | -28 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 |
| EBIT | -44 | 20 | 21 | 27 | 34 | 32 | 37 | 44 | 41 | 32 | -76 | -75 | -154 |
| Net financials | -17 | 513 | 307 | 935 | 424 | 547 | -505 | 1.745 | 977 | 1.202 | -800 | 818 | 877 |
| Profit before tax | -61 | 532 | 328 | 962 | 458 | 579 | -468 | 1.789 | 1.018 | 1.235 | -876 | 743 | 723 |
| Tax | -15 | 150 | 88 | 229 | 87 | 129 | -0 | 292 | 225 | 258 | -0 | -0 | 10 |
| Net profit | -46 | 382 | 240 | 733 | 371 | 451 | -468 | 1.497 | 793 | 977 | -876 | 743 | 713 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.534 | 7.334 | 7.528 | 8.146 | 20.819 | 20.223 | 17.748 | 17.545 | 17.432 | 16.105 | 14.549 | 13.441 | 13.251 |
| Equity | 6.832 | 7.214 | 7.195 | 7.669 | 20.744 | 20.195 | 17.727 | 17.524 | 17.316 | 15.293 | 14.302 | 12.045 | 12.636 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Short-term debt | 702 | 120 | 333 | 476 | 75 | 26 | 19 | 19 | 113 | 809 | 244 | 1.392 | 612 |
| Total debt | 702 | 120 | 333 | 476 | 75 | 29 | 22 | 22 | 116 | 812 | 247 | 1.395 | 615 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| MORTENSEN & BEIERHOLM, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |