| Revenue | DKK -48K | -170% |
| EBITDA | DKK -48K | -170% |
| Net profit | DKK -49K | -173% |
| Total assets | DKK 231K | -21% |
| Equity | DKK -146K | -51% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -27 | -1 | -216 | -106 | 2 | -1 | -22 | -49 | 111 | -8 | 51 | 68 | -48 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | 41 | -1 | -216 | -106 | 72 | -1 | -22 | -49 | 111 | -8 | 51 | 68 | -48 |
| Depreciation & amort. | 14 | 34 | -0 | -0 | -0 | 35 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -29 | 7 | -1 | -216 | -106 | 37 | -1 | -22 | -49 | 111 | -8 | 51 | 68 | -48 |
| Net financials | -16 | 126 | 8 | -4 | -4 | -4 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -2 |
| Profit before tax | -45 | 132 | 6 | -220 | -110 | 32 | -5 | -22 | -49 | 111 | -8 | 51 | 68 | -49 |
| Tax | -11 | 33 | 2 | 15 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 |
| Net profit | -34 | 99 | 5 | -236 | -110 | 32 | -5 | -22 | -49 | 111 | -8 | 51 | 68 | -49 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 526 | 568 | 545 | 274 | 158 | 165 | 157 | 131 | 64 | 182 | 175 | 225 | 292 | 231 |
| Equity | -32 | 67 | 72 | -164 | -274 | -242 | -247 | -269 | -318 | -207 | -215 | -164 | -96 | -146 |
| Long-term debt | 0 | 0 | 472 | 0 | 424 | 400 | 396 | 394 | 377 | 383 | 385 | 384 | 384 | 314 |
| Short-term debt | 558 | 501 | 473 | 438 | 8 | 8 | 8 | 6 | 6 | 6 | 4 | 5 | 5 | 63 |
| Total debt | 558 | 501 | 473 | 438 | 432 | 408 | 404 | 400 | 383 | 389 | 389 | 389 | 389 | 377 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Carsten Schmidt | Audit | 0 companies |