| Revenue | DKK -495K | +51% |
| EBITDA | DKK -648K | -23% |
| Net profit | DKK -953K | -107% |
| Total assets | DKK 89,5M | -1% |
| Equity | DKK 89,2M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | -45 | -23 | -20 | -41 | 184 | -603 | -525 | -293 | -230 | -43 | -327 | -495 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -217 | -98 | -101 | -201 | -154 |
| EBITDA | -155 | -45 | -23 | -20 | -41 | 184 | -603 | -525 | -510 | -328 | -143 | -528 | -648 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -114 | -114 | -114 | -114 | -0 | -0 | -0 | -0 |
| EBIT | -155 | -45 | -23 | -20 | -41 | 70 | -717 | -639 | -624 | -328 | -143 | -528 | -648 |
| Net financials | 5.106 | 4.998 | 7.539 | 9.601 | 11.154 | 9.558 | 6.049 | 6.552 | 9.883 | 15.250 | -9.034 | 15.222 | 2.073 |
| Profit before tax | 4.951 | 4.953 | 7.516 | 9.581 | 11.113 | 9.628 | 5.331 | 5.913 | 9.184 | 14.922 | -9.177 | 14.693 | 1.425 |
| Tax | 111 | 245 | 231 | 150 | 305 | 604 | -503 | 1.709 | 1.770 | 3.017 | 99 | 254 | 2.378 |
| Net profit | 4.840 | 4.708 | 7.285 | 9.431 | 10.808 | 9.024 | 5.834 | 4.204 | 7.414 | 11.891 | -9.277 | 14.439 | -953 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38.758 | 39.196 | 45.998 | 56.821 | 66.315 | 67.466 | 69.169 | 67.733 | 75.740 | 88.425 | 81.018 | 90.507 | 89.476 |
| Equity | 38.551 | 38.115 | 45.772 | 56.779 | 66.145 | 66.939 | 69.059 | 66.709 | 74.067 | 85.959 | 80.933 | 90.255 | 89.180 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 207 | 1.081 | 226 | 42 | 170 | 527 | 110 | 1.024 | 1.672 | 2.466 | 85 | 252 | 296 |
| Total debt | 207 | 1.081 | 226 | 42 | 170 | 527 | 110 | 1.024 | 1.672 | 2.466 | 85 | 252 | 296 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KC | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 0.0% | 2020 | |
| Individual | 25.0% | 0.0% | 2020 | |
| Individual | 25.0% | 0.0% | 2020 | |
| Individual | 0.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Kaj Christian Glochau | Audit | 0 companies |