| Revenue | DKK 0 | — |
| EBITDA | DKK 0 | — |
| Net profit | DKK -80K | -824% |
| Total assets | DKK 508K | -14% |
| Equity | DKK 221K | -27% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -36 | -57 | 43 | 146 | 190 | 30 | 75 | 56 | 70 | 87 | 46 | 48 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -36 | -57 | 43 | 146 | 190 | -820 | 127 | 56 | 70 | 87 | 46 | 48 | 0 | 0 |
| Depreciation & amort. | -0 | 7 | 39 | -39 | -739 | -657 | -30 | -30 | -30 | -300 | -411 | -0 | -0 | -0 |
| EBIT | -36 | -63 | 4 | 107 | -549 | -1.477 | 97 | 26 | 40 | -213 | -365 | 48 | 0 | 0 |
| Net financials | -61 | -921 | 26 | -82 | -8 | -66 | -60 | 11 | 124 | 77 | 78 | 49 | 11 | -80 |
| Profit before tax | -97 | -984 | 30 | 25 | -557 | -1.543 | 37 | 37 | 164 | -137 | -287 | 97 | 11 | -80 |
| Tax | -74 | 347 | -0 | -1 | -0 | -0 | 26 | -70 | -41 | -24 | -0 | -0 | -0 | -0 |
| Net profit | -23 | -1.332 | 30 | 26 | -557 | -1.543 | 11 | 107 | 205 | -113 | -287 | 97 | 11 | -80 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.605 | 5.321 | 5.274 | 5.693 | 4.944 | 2.090 | 2.030 | 2.571 | 2.687 | 2.503 | 1.669 | 612 | 587 | 508 |
| Equity | 3.644 | 2.312 | 2.342 | 2.368 | 1.812 | 269 | 280 | 387 | 592 | 480 | 192 | 289 | 300 | 221 |
| Long-term debt | 5.691 | 2.727 | 5.038 | 4.683 | 4.257 | 1.432 | 1.316 | 1.161 | 527 | 458 | 388 | 0 | 0 | 0 |
| Short-term debt | 1.269 | 282 | 389 | 951 | 957 | 1.090 | 1.069 | 1.589 | 1.568 | 1.566 | 1.088 | 322 | 287 | 287 |
| Total debt | 6.961 | 3.009 | 5.427 | 5.634 | 5.214 | 2.522 | 2.385 | 2.750 | 2.095 | 2.024 | 1.476 | 322 | 287 | 287 |
| 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 |