| Revenue | DKK -10K | -26% |
| EBITDA | DKK -70K | +0% |
| Net profit | DKK 19K | -86% |
| Total assets | DKK 887K | -9% |
| Equity | DKK 835K | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -19 | -11 | 10 | 35 | 41 | 5 | 0 | -9 | -12 | -11 | -10 | -14 | -10 |
| Staff expenses | -0 | -0 | -1 | -15 | -36 | -40 | -60 | -60 | -55 | -65 | -62 | -56 | -60 |
| EBITDA | -19 | -11 | -20 | -32 | -48 | -55 | -68 | -69 | -67 | -76 | -72 | -71 | -70 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -19 | -11 | -20 | -32 | -48 | -55 | -68 | -69 | -67 | -76 | -72 | -71 | -70 |
| Net financials | 104 | 342 | 115 | 301 | 99 | 397 | 366 | 149 | 341 | 39 | -125 | 207 | 90 |
| Profit before tax | 86 | 332 | 95 | 269 | 52 | 342 | 298 | 80 | 273 | -37 | -196 | 137 | 20 |
| Tax | -0 | 100 | -0 | -0 | -0 | 61 | 67 | 18 | 60 | -8 | 9 | -0 | 0 |
| Net profit | 86 | 232 | 95 | 269 | 52 | 281 | 231 | 62 | 213 | -29 | -205 | 137 | 19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.180 | 1.334 | 1.388 | 1.579 | 1.557 | 1.475 | 1.656 | 1.489 | 1.615 | 1.304 | 1.000 | 976 | 887 |
| Equity | 1.066 | 1.248 | 1.243 | 1.513 | 1.464 | 1.293 | 1.324 | 1.332 | 1.490 | 1.061 | 799 | 877 | 835 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 114 | 86 | 145 | 66 | 93 | 181 | 332 | 157 | 125 | 243 | 201 | 100 | 51 |
| Total debt | 114 | 86 | 145 | 66 | 93 | 181 | 332 | 157 | 125 | 243 | 201 | 100 | 51 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Audit | Audit | 2011 | — | — |
KJ Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Munk Thomsen | Audit | 0 companies |
| Kaj Jensen | Audit | 0 companies |