| Revenue | DKK -286K | -50% |
| EBITDA | DKK -568K | +57% |
| Net profit | DKK 534K | -63% |
| Total assets | DKK 36,1M | +6% |
| Equity | DKK 31,8M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -14 | -12 | -108 | -81 | -222 | -555 | -1.604 | -84 | -179 | -374 | -291 | -577 | -286 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -745 | -281 |
| EBITDA | -11 | -14 | -12 | -108 | -81 | -222 | -555 | -1.604 | -84 | -179 | -374 | -291 | -1.322 | -568 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | -14 | -12 | -108 | -81 | -222 | -555 | -1.604 | -84 | -179 | -374 | -291 | -1.322 | -568 |
| Net financials | -172 | 338 | 184 | 38.684 | -400 | -11.690 | -6.811 | 2.734 | -633 | 563 | -6.217 | 756 | 3.142 | 1.498 |
| Profit before tax | -183 | 324 | 172 | 38.576 | -481 | -11.912 | -7.367 | 1.131 | -717 | 385 | -6.591 | 465 | 1.821 | 931 |
| Tax | 104 | 86 | 86 | 1 | -17 | 285 | 12 | -283 | 298 | -0 | 516 | -0 | 367 | 397 |
| Net profit | -287 | 238 | 86 | 38.575 | -465 | -12.198 | -7.379 | 1.414 | -1.015 | 385 | -7.107 | 465 | 1.454 | 534 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.942 | 14.214 | 14.511 | 62.116 | 57.433 | 62.622 | 35.895 | 37.059 | 37.585 | 38.490 | 31.588 | 32.108 | 34.105 | 36.134 |
| Equity | 11.725 | 11.915 | 11.953 | 50.479 | 50.014 | 43.003 | 35.624 | 37.038 | 36.023 | 36.407 | 29.300 | 29.765 | 31.219 | 31.753 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 367 | 281 |
| Short-term debt | 1.632 | 1.945 | 1.724 | 8.309 | 7.419 | 19.620 | 271 | 21 | 1.562 | 2.082 | 2.288 | 2.343 | 2.519 | 4.100 |
| Total debt | 2.217 | 2.299 | 2.558 | 11.637 | 7.419 | 19.620 | 271 | 21 | 1.562 | 2.082 | 2.288 | 2.343 | 2.886 | 4.381 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AO Management | Management | 2016 | — | — |
GM Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Olsen | Management | 0 companies |
| Gert Møller Lund | Management | 0 companies |