| Revenue | DKK 29K | -94% |
| EBITDA | DKK -189K | -183% |
| Net profit | DKK -147K | -267% |
| Total assets | DKK 1,7M | -10% |
| Equity | DKK 1,5M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 25 | 11 | 64 | -6 | -5 | 1.058 | 424 | 251 | 844 | 47 | -29 | 497 | 29 |
| Staff expenses | -0 | -2 | -0 | -0 | -0 | -0 | -89 | -233 | -267 | -251 | -269 | -270 | -270 | -218 |
| EBITDA | — | 27 | 11 | 64 | -6 | -5 | 969 | 192 | -16 | 593 | -223 | -299 | 227 | -189 |
| Depreciation & amort. | -0 | -43 | -0 | -0 | -0 | -0 | -65 | -65 | -70 | -70 | -5 | -5 | -0 | -0 |
| EBIT | — | -16 | 11 | 64 | -6 | -5 | 904 | 127 | -86 | 523 | -228 | -304 | 227 | -189 |
| Net financials | 0 | -275 | -19 | -20 | 45 | 269 | -80 | -18 | -6 | -240 | -29 | -16 | -112 | 2 |
| Profit before tax | — | -291 | -8 | 45 | 40 | 264 | 824 | 109 | -92 | 283 | -257 | -319 | 115 | -187 |
| Tax | -0 | 1 | 32 | 11 | -1 | -16 | 203 | 29 | -15 | 111 | -43 | -67 | 27 | -40 |
| Net profit | — | -292 | -40 | 33 | 41 | 281 | 621 | 80 | -77 | 172 | -214 | -252 | 88 | -147 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.947 | 2.028 | 1.683 | 1.587 | 1.528 | 3.193 | 2.742 | 2.480 | 2.601 | 3.474 | 3.169 | 1.994 | 1.916 | 1.728 |
| Equity | 1.232 | 941 | 900 | 934 | 974 | 1.255 | 1.876 | 1.956 | 1.879 | 2.051 | 1.837 | 1.585 | 1.673 | 1.526 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 714 | 1.088 | 783 | 653 | 553 | 1.937 | 866 | 524 | 723 | 1.423 | 1.332 | 409 | 243 | 202 |
| Total debt | 714 | 1.088 | 783 | 653 | 553 | 1.937 | 866 | 524 | 723 | 1.423 | 1.332 | 409 | 243 | 202 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Søren Kappelhøj | Audit | 0 companies |