| Revenue | — | — |
| EBITDA | DKK -30K | -111% |
| Net profit | DKK 2,1M | -3% |
| Total assets | DKK 19,8M | +52% |
| Equity | DKK 9,2M | +29% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 108 | -195 | 30 | 705 | 30 | -200 | 253 | 45 | 167 | -442 | 8 | 0 | -14 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -133 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 108 | -195 | 30 | 706 | 30 | -333 | 253 | 45 | 167 | -442 | 8 | -19 | -14 | -30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 108 | -195 | 30 | 706 | 30 | -333 | 253 | 45 | 167 | -442 | 8 | -19 | -14 | -30 |
| Net financials | -2.862 | -2.868 | -4.535 | -1.232 | 18 | -584 | -334 | 400 | 942 | 1.598 | 695 | 924 | 2.147 | 2.105 |
| Profit before tax | -3.010 | -3.067 | -4.513 | -526 | 48 | -917 | -81 | 446 | 1.109 | 1.156 | 702 | 906 | 2.133 | 2.076 |
| Tax | 2 | -0 | -16 | 0 | -25 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -3.012 | -3.067 | -4.497 | -526 | 74 | -917 | -81 | 446 | 1.109 | 1.156 | 702 | 906 | 2.133 | 2.076 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.765 | 13.720 | 8.334 | 7.463 | 7.339 | 5.084 | 5.029 | 5.345 | 6.302 | 4.043 | 4.527 | 5.442 | 13.037 | 19.765 |
| Equity | 9.704 | 6.637 | 2.141 | 1.614 | 1.688 | 772 | 691 | 1.136 | 2.246 | 3.402 | 4.104 | 5.010 | 7.143 | 9.219 |
| Long-term debt | 5.143 | 5.143 | 3.840 | 4.574 | 4.798 | 3.432 | 3.292 | 3.328 | 3.209 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.918 | 1.939 | 1.955 | 666 | 673 | 612 | 848 | 881 | 847 | 641 | 422 | 432 | 5.894 | 10.547 |
| Total debt | 7.061 | 7.082 | 5.795 | 5.240 | 5.472 | 4.044 | 4.140 | 4.208 | 4.056 | 641 | 422 | 432 | 5.894 | 10.547 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KD Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2003 | |
| Individual | 15.0% | 15.0% | 2019 | |
| Individual | 15.0% | 15.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Dupont | Audit | 0 companies |