| Revenue | DKK -126K | +192% |
| EBITDA | DKK 14K | +134% |
| Net profit | DKK -98K | -108% |
| Total assets | DKK 16,1M | +1% |
| Equity | DKK 15,5M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 373 | 293 | 95 | 94 | 244 | 270 | 222 | 237 | 249 | 342 | 182 | 16 | -43 | -126 |
| Staff expenses | -111 | -103 | -40 | -18 | -3 | -0 | -75 | -39 | -50 | -225 | -195 | -0 | -0 | -0 |
| EBITDA | 181 | 72 | -68 | -61 | 130 | 223 | 98 | 68 | 113 | -64 | -13 | 16 | -43 | 14 |
| Depreciation & amort. | -65 | -68 | -63 | -63 | -63 | -63 | -63 | -63 | -63 | -63 | -63 | -63 | -63 | -0 |
| EBIT | 115 | 4 | -130 | -124 | 67 | 160 | 35 | 5 | 50 | -127 | -76 | -47 | -106 | 14 |
| Net financials | 43 | 1.052 | 71 | -901 | 63 | 621 | 527 | 180 | 211 | 68 | 39 | 4.761 | 1.641 | -140 |
| Profit before tax | 158 | 1.057 | -59 | -1.024 | 130 | 781 | 562 | 185 | 261 | -59 | -37 | 4.714 | 1.535 | -126 |
| Tax | 38 | 14 | -19 | -25 | 15 | 47 | 25 | 40 | 54 | -11 | -11 | 39 | 338 | -28 |
| Net profit | 120 | 1.043 | -40 | -999 | 114 | 734 | 538 | 146 | 207 | -48 | -26 | 4.675 | 1.197 | -98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.982 | 10.282 | 10.153 | 9.155 | 9.326 | 9.955 | 10.425 | 10.491 | 10.940 | 10.978 | 10.702 | 14.747 | 15.979 | 16.101 |
| Equity | 9.224 | 10.017 | 9.880 | 8.783 | 8.798 | 9.431 | 9.865 | 9.906 | 10.005 | 9.846 | 9.707 | 14.268 | 15.347 | 15.492 |
| Long-term debt | -229 | -241 | 0 | -223 | 131 | 85 | 126 | 149 | 503 | 579 | 447 | 29 | 0 | 0 |
| Short-term debt | 528 | 24 | 24 | 149 | 152 | 183 | 167 | 158 | 143 | 253 | 237 | 129 | 299 | 200 |
| Total debt | 528 | 24 | 24 | 149 | 283 | 268 | 293 | 307 | 646 | 832 | 684 | 158 | 299 | 200 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EH Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Eigil Hansen | Audit | 0 companies |