| Revenue | DKK -18K | +20% |
| EBITDA | DKK -18K | -20% |
| Net profit | DKK 910K | -15% |
| Total assets | DKK 7,2M | +14% |
| Equity | DKK 6,8M | +14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 | -11 | -12 | -15 | -15 | -13 | -8 | -9 | -10 | -11 | -12 | -17 | -15 | -18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 10 | -11 | -12 | -15 | -15 | -13 | -8 | -9 | -7 | -11 | -12 | -17 | -15 | -18 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 10 | -11 | -12 | -15 | -15 | -13 | -8 | -9 | -7 | -11 | -12 | -17 | -15 | -18 |
| Net financials | -264 | 576 | 452 | 795 | 396 | 712 | 70 | 150 | -414 | 315 | -113 | 486 | 1.118 | 959 |
| Profit before tax | -235 | 565 | 440 | 780 | 380 | 698 | 62 | 140 | -421 | 304 | -126 | 469 | 1.103 | 941 |
| Tax | -14 | 15 | 15 | 16 | 14 | 16 | 16 | 17 | 18 | 18 | 18 | 30 | 38 | 31 |
| Net profit | -222 | 550 | 426 | 764 | 366 | 682 | 46 | 124 | -439 | 286 | -143 | 440 | 1.065 | 910 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.682 | 3.172 | 3.350 | 4.199 | 4.496 | 5.125 | 5.003 | 5.093 | 4.578 | 4.854 | 4.687 | 5.121 | 6.298 | 7.197 |
| Equity | 2.468 | 2.972 | 3.347 | 4.052 | 4.359 | 4.989 | 4.969 | 5.035 | 4.541 | 4.775 | 4.563 | 4.935 | 5.943 | 6.791 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 18 | 18 | 18 | 30 | 0 | 221 |
| Short-term debt | -214 | 200 | 3 | 147 | 136 | 137 | 35 | 42 | 19 | 61 | 106 | 156 | 355 | 185 |
| Total debt | -214 | 200 | 3 | 147 | 136 | 137 | 35 | 58 | 37 | 79 | 123 | 186 | 355 | 406 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KV | Audit | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Viborg Pedersen | Audit | 0 companies |