| Revenue | DKK -6K | +0% |
| EBITDA | DKK -6K | +0% |
| Net profit | DKK 158K | -58% |
| Total assets | DKK 4,1M | -1% |
| Equity | DKK 4M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 277 | -204 | -753 | 386 | 257 | 797 | 1.266 | 1.259 | 1.171 | 0 | -6 | -6 | -6 | -6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 267 | -209 | -765 | 381 | 251 | 792 | 1.262 | 1.255 | 1.166 | -5 | -6 | -6 | -6 | -6 |
| Depreciation & amort. | -448 | -465 | -129 | -180 | -180 | -202 | -255 | -271 | -271 | -221 | -122 | -0 | -0 | -0 |
| EBIT | -181 | -674 | -895 | 201 | 71 | 591 | 1.007 | 983 | 895 | -226 | -129 | -6 | -6 | -6 |
| Net financials | 239 | -200 | -738 | 386 | 257 | 797 | 1.266 | 1.259 | 1.171 | 417 | 903 | 399 | 485 | 207 |
| Profit before tax | -218 | -669 | -880 | 201 | 71 | 591 | 1.007 | 983 | 895 | 191 | 774 | 393 | 479 | 201 |
| Tax | -12 | -55 | 8 | -0 | -0 | -6 | 120 | 228 | 211 | 42 | 174 | 92 | 105 | 43 |
| Net profit | -46 | -614 | -888 | 201 | 71 | 597 | 887 | 755 | 684 | 149 | 601 | 301 | 373 | 158 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.010 | 2.655 | 1.792 | 1.673 | 1.517 | 1.914 | 2.484 | 3.029 | 3.550 | 3.351 | 3.860 | 3.900 | 4.129 | 4.095 |
| Equity | 2.091 | 1.477 | 539 | 740 | 712 | 1.259 | 2.046 | 2.676 | 3.209 | 3.208 | 3.659 | 3.810 | 4.033 | 4.041 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.864 | 1.178 | 1.252 | 933 | 805 | 655 | 319 | 233 | 268 | 118 | 200 | 90 | 91 | 46 |
| Total debt | 1.864 | 1.178 | 1.252 | 933 | 805 | 655 | 319 | 233 | 268 | 118 | 200 | 90 | 91 | 46 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM 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 |