| Revenue | DKK -126K | +2% |
| EBITDA | DKK -126K | -2% |
| Net profit | DKK -301K | -364% |
| Total assets | DKK 1,7M | -15% |
| Equity | DKK 1,5M | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -121 | 91 | 78 | -37 | -48 | -37 | -33 | -34 | -131 | -103 | -81 | -104 | -124 | -126 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -121 | 205 | 192 | -37 | -48 | -37 | -33 | -34 | -131 | -103 | -81 | -104 | -124 | -126 |
| Depreciation & amort. | 57 | -57 | -57 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -178 | 148 | 135 | -37 | -48 | -37 | -33 | -34 | -131 | -103 | -81 | -104 | -124 | -126 |
| Net financials | 201 | -0 | -484 | -188 | -210 | 130 | -144 | -156 | 94 | 142 | -106 | -123 | 270 | -5 |
| Profit before tax | 23 | 148 | -347 | -225 | -258 | 105 | -178 | 124 | -36 | 39 | -187 | -227 | 146 | -131 |
| Tax | -35 | 35 | -86 | -48 | -57 | 23 | -39 | 27 | -8 | 9 | -41 | -50 | 32 | 170 |
| Net profit | 57 | 112 | -261 | -177 | -201 | 82 | -138 | 96 | -28 | 31 | -146 | -177 | 114 | -301 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.540 | 2.428 | 2.716 | 2.535 | 2.257 | 2.288 | 2.098 | 2.141 | 2.059 | 2.051 | 1.901 | 1.834 | 1.947 | 1.654 |
| Equity | 2.525 | 2.413 | 2.674 | 2.497 | 2.246 | 2.277 | 2.087 | 2.130 | 2.048 | 2.039 | 1.894 | 1.717 | 1.830 | 1.530 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15 | -15 | -42 | 38 | 0 | 11 | 11 | 11 | 11 | 11 | 7 | 117 | 117 | 124 |
| Total debt | 15 | -15 | -42 | 38 | 0 | 11 | 11 | 11 | 11 | 11 | 7 | 117 | 117 | 124 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CO Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Otto Delbanco | Audit | 0 companies |