| Revenue | DKK 0 | — |
| EBITDA | DKK -217K | +24% |
| Net profit | DKK 186K | -88% |
| Total assets | DKK 28,7M | +0% |
| Equity | DKK 28,4M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 171 | 130 | 125 | 165 | 196 | 173 | 158 | 17 | 5 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 78 | 2 | -152 | -25 | -37 | -98 | -64 | -106 | -122 | -160 | -142 | -136 | -286 | -217 |
| Depreciation & amort. | 18 | -70 | -112 | -10 | -0 | -11 | -0 | -28 | -28 | -50 | -0 | -0 | -47 | -0 |
| EBIT | 60 | -68 | -264 | -35 | -37 | -109 | -64 | -134 | -150 | -210 | -142 | -136 | -333 | -217 |
| Net financials | 2.158 | 1.056 | 1.595 | 290 | 1.239 | 2.419 | -1.430 | 4.883 | 932 | 5.389 | -4.187 | 3.991 | 2.163 | 399 |
| Profit before tax | 2.218 | 987 | 1.330 | 255 | 1.377 | 2.309 | -1.494 | 4.748 | 782 | 5.179 | -4.328 | 3.855 | 1.829 | 182 |
| Tax | -0 | 12 | -0 | 8 | 303 | 497 | -0 | 614 | 182 | 1.139 | -0 | -0 | 225 | -5 |
| Net profit | 2.218 | 975 | 1.330 | 247 | 1.074 | 1.812 | -1.494 | 4.134 | 599 | 4.040 | -4.328 | 3.855 | 1.605 | 186 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.744 | 18.925 | 20.080 | 20.211 | 19.684 | 21.284 | 19.628 | 23.955 | 24.193 | 28.627 | 23.285 | 27.061 | 28.743 | 28.691 |
| Equity | 16.374 | 17.253 | 18.400 | 18.548 | 19.524 | 21.235 | 19.618 | 23.602 | 24.092 | 28.016 | 23.200 | 26.874 | 28.479 | 28.365 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.370 | 1.672 | 1.679 | 1.662 | 160 | 49 | 9 | 353 | 102 | 610 | 85 | 187 | 89 | 326 |
| Total debt | 1.370 | 1.672 | 1.679 | 1.662 | 160 | 49 | 9 | 353 | 102 | 610 | 85 | 187 | 89 | 326 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IS Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Storm | Management | 0 companies |