| Revenue | DKK -98K | -60% |
| EBITDA | DKK -345K | +37% |
| Net profit | DKK -282K | -138% |
| Total assets | DKK 38,2M | -6% |
| Equity | DKK 37,2M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -56 | -63 | -138 | -113 | -167 | -88 | -154 | -153 | -55 | -427 | -163 | -301 | -244 | -98 |
| Staff expenses | -0 | -0 | -0 | -45 | -236 | -329 | -111 | -332 | -168 | -166 | -177 | -100 | -303 | -247 |
| EBITDA | -56 | -63 | -138 | -158 | -403 | -417 | -265 | -485 | -223 | -679 | -340 | -401 | -547 | -345 |
| Depreciation & amort. | -5 | -5 | -5 | -2 | -364 | -122 | -122 | -171 | -222 | -223 | -102 | -147 | -261 | -163 |
| EBIT | -60 | -67 | -143 | -161 | -767 | -539 | -387 | -656 | -445 | -902 | -442 | -548 | -808 | -508 |
| Net financials | 233 | 1.330 | 4.053 | 2.473 | -49 | 2.849 | -302 | -760 | 1.223 | 1.904 | 2.553 | 5.915 | 1.878 | 248 |
| Profit before tax | 173 | 1.263 | 3.910 | 2.312 | -816 | 2.309 | -689 | -1.415 | 778 | 1.002 | 2.111 | 5.367 | 1.070 | -261 |
| Tax | -228 | 207 | 609 | 455 | -211 | 327 | -348 | -583 | -157 | 129 | -212 | 430 | 329 | 21 |
| Net profit | 401 | 1.057 | 3.301 | 1.857 | -605 | 1.982 | -341 | -833 | 936 | 873 | 2.323 | 4.938 | 741 | -282 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.630 | 25.567 | 29.378 | 28.341 | 27.461 | 31.598 | 31.125 | 34.979 | 36.535 | 49.804 | 44.185 | 42.346 | 40.778 | 38.217 |
| Equity | 20.822 | 21.782 | 24.986 | 26.745 | 26.040 | 28.305 | 27.859 | 26.652 | 27.502 | 29.297 | 32.428 | 37.543 | 37.935 | 37.153 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.809 | 3.786 | 4.371 | 1.544 | 1.420 | 3.245 | 3.212 | 8.328 | 8.950 | 20.465 | 11.717 | 4.769 | 2.722 | 950 |
| Total debt | 3.809 | 3.786 | 4.371 | 1.544 | 1.420 | 3.245 | 3.212 | 8.328 | 8.950 | 20.465 | 11.717 | 4.769 | 2.722 | 950 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Leo Thorndahl Mortensen | Board of Directors | 0 companies |
| Berit Baastrup Laursen | Chairman | 0 companies |