| Revenue | DKK -79K | -7% |
| EBITDA | DKK -79K | +7% |
| Net profit | DKK -1,9M | -153% |
| Total assets | DKK 24,6M | -25% |
| Equity | DKK 24,6M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34 | 33 | — | — | -29 | -34 | -52 | -53 | -62 | -46 | -43 | -42 | -85 | -79 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 46 | 44 | 0 | 0 | -29 | -34 | -52 | -53 | -62 | -46 | -43 | -42 | -85 | -79 |
| Depreciation & amort. | -6 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 40 | 38 | 0 | 0 | -29 | -34 | -52 | -53 | -62 | -46 | -43 | -42 | -85 | -79 |
| Net financials | -1.640 | -1.154 | 0 | 0 | 1.366 | 1.774 | 341 | 747 | 2.014 | 3.750 | -1.557 | 4.946 | 5.024 | -2.565 |
| Profit before tax | -1.456 | -382 | 0 | 0 | 240 | 1.740 | 289 | 695 | 1.952 | 3.704 | -1.601 | 4.904 | 4.938 | -2.644 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 375 | 820 | -352 | 1.052 | 1.269 | -711 |
| Net profit | -1.456 | -382 | 0 | 0 | 240 | 1.740 | 289 | 695 | 1.577 | 2.883 | -1.248 | 3.852 | 3.669 | -1.934 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.685 | 10.973 | 0 | 0 | 13.331 | 14.791 | 15.080 | 15.771 | 17.638 | 21.369 | 18.981 | 23.471 | 32.744 | 24.586 |
| Equity | 10.611 | 10.946 | 0 | 0 | 13.031 | 14.771 | 15.060 | 15.754 | 17.331 | 20.214 | 18.966 | 22.818 | 26.487 | 24.553 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -74 | -28 | 0 | 0 | 300 | 20 | 20 | 16 | 307 | 1.154 | 15 | 654 | 6.257 | 33 |
| Total debt | -74 | -28 | 0 | 0 | 300 | 20 | 20 | 16 | 307 | 1.154 | 15 | 654 | 6.257 | 33 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Bølling Johansen | Audit | 0 companies |