| Revenue | DKK -23K | +10% |
| EBITDA | DKK -23K | -10% |
| Net profit | DKK -535K | -203% |
| Total assets | DKK 1,6M | -28% |
| Equity | DKK 1,3M | -34% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -8 | -10 | -53 | -14 | -20 | -15 | -22 | -21 | -19 | 6 | -2 | -21 | -23 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -8 | -10 | -53 | -14 | -20 | -15 | -22 | -21 | -19 | 6 | -2 | -21 | -23 |
| Depreciation & amort. | -20 | -17 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -26 | -25 | -10 | -53 | -14 | -20 | -15 | -22 | -21 | -19 | 6 | -2 | -21 | -23 |
| Net financials | 182 | -135 | 522 | 838 | 13 | 214 | 264 | -146 | -60 | 711 | 181 | 144 | 666 | -641 |
| Profit before tax | 156 | -160 | 512 | 785 | -1 | 194 | 249 | -168 | -81 | 693 | 187 | 142 | 646 | -664 |
| Tax | -0 | -1 | -2 | 38 | -0 | 43 | 86 | -11 | 17 | 58 | -2 | 76 | 126 | -129 |
| Net profit | 157 | -159 | 514 | 747 | -1 | 151 | 163 | -157 | -98 | 635 | 190 | 66 | 520 | -535 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 793 | 641 | 813 | 1.606 | 1.465 | 1.565 | 1.744 | 1.488 | 1.156 | 1.681 | 1.829 | 1.729 | 2.215 | 1.597 |
| Equity | 450 | 291 | 805 | 1.502 | 1.402 | 1.442 | 1.553 | 1.343 | 1.138 | 1.662 | 1.738 | 1.690 | 2.042 | 1.346 |
| Long-term debt | 0 | 0 | 0 | 37 | 0 | 37 | 137 | 0 | 0 | 0 | 0 | 0 | 126 | 0 |
| Short-term debt | 343 | 350 | 8 | 66 | 64 | 87 | 54 | 145 | 19 | 19 | 91 | 39 | 46 | 251 |
| Total debt | 343 | 350 | 8 | 103 | 64 | 124 | 191 | 145 | 19 | 19 | 91 | 39 | 172 | 251 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO Audit | Audit | 2005 | — | — |
EH Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Jimmy Olsen | Audit | 0 companies |
| E. HAAMANN A/S | Audit | 0 companies |