| Revenue | DKK 0 | — |
| EBITDA | DKK -25K | -8% |
| Net profit | DKK 42K | -84% |
| Total assets | DKK 2,9M | -1% |
| Equity | DKK 2,8M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 817 | 907 | 922 | 845 | 958 | 805 | 855 | 557 | 1.192 | 568 | 0 | 0 | 0 | 0 |
| Staff expenses | -975 | -959 | -724 | -763 | -739 | -763 | -733 | -601 | -762 | -288 | -0 | -0 | -0 | -0 |
| EBITDA | -157 | -52 | 198 | 82 | 219 | 42 | 122 | -44 | 429 | 279 | 47 | 87 | -23 | -25 |
| Depreciation & amort. | -53 | -33 | -49 | -0 | -0 | -0 | -0 | -46 | -61 | -61 | -61 | -56 | -4 | -0 |
| EBIT | -211 | -86 | 150 | 82 | 219 | 42 | 122 | -90 | 369 | 219 | -14 | 31 | -28 | -25 |
| Net financials | 122 | 87 | 98 | 87 | -8 | 35 | 10 | 118 | 12 | 713 | -478 | 175 | 292 | 72 |
| Profit before tax | -89 | 2 | 248 | 169 | 212 | 77 | 132 | 28 | 381 | 932 | -492 | 206 | 264 | 47 |
| Tax | -48 | -10 | 63 | 44 | 51 | 15 | 27 | 1 | 86 | 218 | -4 | -0 | -0 | 6 |
| Net profit | -41 | 12 | 185 | 125 | 161 | 62 | 105 | 27 | 295 | 714 | -487 | 206 | 265 | 42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.955 | 1.998 | 2.147 | 2.202 | 2.323 | 2.204 | 2.418 | 2.536 | 2.937 | 3.525 | 2.687 | 2.850 | 2.894 | 2.855 |
| Equity | 1.525 | 1.537 | 1.721 | 1.846 | 1.907 | 1.969 | 2.074 | 2.101 | 2.396 | 3.110 | 2.523 | 2.729 | 2.875 | 2.797 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 430 | 461 | 425 | 355 | 415 | 235 | 344 | 436 | 541 | 415 | 164 | 121 | 18 | 58 |
| Total debt | 430 | 461 | 425 | 355 | 415 | 235 | 344 | 436 | 541 | 415 | 164 | 121 | 18 | 58 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HA | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Ardal Andersen | Audit | 0 companies |