| Revenue | DKK -37K | +40% |
| EBITDA | DKK -37K | -40% |
| Net profit | DKK -15K | -105% |
| Total assets | DKK 2M | -7% |
| Equity | DKK 2M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 291 | 448 | 361 | 581 | 654 | 658 | 555 | 415 | 0 | 174 | -49 | -38 | -26 | -37 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 241 | 448 | 361 | 581 | 654 | 658 | 555 | -116 | 0 | 174 | -49 | -38 | -26 | -37 |
| Depreciation & amort. | -0 | -0 | -0 | -105 | -105 | -107 | -112 | -72 | -5 | -4 | -0 | -0 | -0 | -0 |
| EBIT | 241 | 448 | 361 | 476 | 549 | 551 | 443 | -189 | -5 | 170 | -49 | -38 | -26 | -37 |
| Net financials | -146 | -107 | -157 | -245 | -131 | -138 | -138 | -100 | 196 | 240 | -407 | 536 | 377 | 17 |
| Profit before tax | 95 | 341 | 204 | 231 | 418 | 413 | 305 | -289 | 191 | 410 | -456 | 498 | 351 | -20 |
| Tax | 47 | 38 | 54 | 74 | 91 | 91 | 68 | -63 | 33 | 153 | -0 | -0 | 26 | -4 |
| Net profit | 48 | 303 | 150 | 158 | 327 | 322 | 237 | -226 | 157 | 257 | -456 | 498 | 324 | -15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.964 | 8.920 | 9.009 | 9.462 | 9.439 | 9.272 | 8.759 | 2.428 | 2.290 | 2.086 | 1.518 | 1.901 | 2.107 | 1.966 |
| Equity | 1.886 | 2.188 | 2.338 | 2.416 | 2.743 | 3.065 | 2.913 | 1.871 | 1.921 | 2.067 | 1.499 | 1.882 | 2.089 | 1.951 |
| Long-term debt | 4.738 | 5.291 | 5.116 | 5.315 | 5.104 | 4.864 | 4.618 | 337 | 305 | 0 | 0 | 0 | 4 | 0 |
| Short-term debt | 911 | 1.072 | 1.224 | 1.443 | 1.327 | 1.102 | 1.121 | 220 | 64 | 19 | 19 | 19 | 15 | 15 |
| Total debt | 5.650 | 6.363 | 6.339 | 6.759 | 6.432 | 5.966 | 5.740 | 557 | 369 | 19 | 19 | 19 | 19 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Skriver Bisborg | Audit | 0 companies |