| Revenue | DKK 523K | -15% |
| EBITDA | DKK 62K | -68% |
| Net profit | DKK 12K | -93% |
| Total assets | DKK 503K | -33% |
| Equity | DKK 472K | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.093 | 811 | 882 | 742 | 1.139 | 1.080 | 484 | 609 | 582 | 393 | 266 | 363 | 613 | 523 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -301 | -328 | -337 | -286 | -331 | -215 | -332 | -334 | -339 |
| EBITDA | -70 | -92 | -38 | -160 | 202 | 264 | -50 | 163 | 213 | -10 | -16 | -77 | 192 | 62 |
| Depreciation & amort. | -58 | -43 | -32 | -24 | -18 | -59 | -44 | -33 | -33 | -17 | -12 | -12 | -12 | -51 |
| EBIT | -128 | -135 | -70 | -184 | 184 | 206 | -94 | 130 | 180 | -27 | -29 | -89 | 180 | 11 |
| Net financials | -3 | 3 | 1 | 1 | -2 | -14 | -4 | -5 | -5 | 153 | -4 | -3 | 0 | 1 |
| Profit before tax | -131 | -133 | -69 | -183 | 182 | 191 | -99 | 125 | 175 | 126 | -33 | -93 | 180 | 12 |
| Tax | -0 | -0 | -0 | -0 | -0 | 13 | -0 | 6 | 39 | 28 | -0 | -0 | 19 | -0 |
| Net profit | -131 | -133 | -69 | -183 | 182 | 179 | -99 | 119 | 137 | 98 | -33 | -93 | 161 | 12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.634 | 1.872 | 1.795 | 1.564 | 1.734 | 1.446 | 1.177 | 749 | 974 | 977 | 649 | 546 | 755 | 503 |
| Equity | 197 | 64 | -5 | -190 | -9 | 170 | 71 | 191 | 327 | 426 | 393 | 300 | 461 | 472 |
| Long-term debt | 142 | 119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.295 | 1.689 | 1.799 | 1.754 | 1.743 | 1.276 | 1.105 | 558 | 646 | 552 | 256 | 246 | 294 | 31 |
| Total debt | 1.437 | 1.808 | 1.799 | 1.754 | 1.743 | 1.276 | 1.105 | 558 | 646 | 552 | 256 | 246 | 294 | 31 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW | Audit | 2003 | — | — |
SI Audit | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ken Woiremose Clausen | Audit | 0 companies |
| Steen Ingtrup | Audit | 0 companies |