| Revenue | DKK -279K | +473% |
| EBITDA | DKK -1,2M | +29% |
| Net profit | DKK -1,6M | -430% |
| Total assets | DKK 34,4M | -16% |
| Equity | DKK 34,3M | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -77 | -68 | -79 | -92 | -139 | -160 | -125 | -190 | -174 | -226 | -213 | -49 | -279 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -350 | -244 | -161 | -1.077 | -1.628 | -913 |
| EBITDA | -88 | -77 | -68 | -79 | -92 | -139 | -160 | -125 | -540 | -418 | -387 | -1.290 | -1.677 | -1.191 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -30 | -60 | -153 | -218 | -218 | -218 | -221 | -230 |
| EBIT | -88 | -77 | -68 | -79 | -92 | -139 | -190 | -186 | -694 | -636 | -605 | -1.508 | -1.898 | -1.422 |
| Net financials | 6.183 | -3.429 | 4.099 | 4.901 | 4.590 | 9.279 | 1.815 | -3.834 | 269 | 12.427 | 10.540 | 92 | 2.574 | -489 |
| Profit before tax | 6.095 | -3.506 | 4.031 | 4.822 | 4.498 | 9.139 | 1.625 | -4.019 | -425 | 13.424 | 9.935 | -1.416 | 676 | -1.910 |
| Tax | 83 | 10 | -27 | -137 | -62 | -12 | -170 | -652 | 925 | -1.222 | -294 | -339 | 179 | -269 |
| Net profit | 6.012 | -3.516 | 4.058 | 4.959 | 4.559 | 9.151 | 1.794 | -3.368 | -1.350 | 14.646 | 10.229 | -1.078 | 497 | -1.642 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 45.631 | 39.903 | 44.040 | 45.143 | 45.075 | 45.133 | 41.908 | 36.051 | 31.261 | 49.378 | 53.660 | 44.565 | 41.038 | 34.414 |
| Equity | 44.512 | 38.271 | 43.196 | 40.378 | 39.938 | 45.068 | 41.854 | 35.987 | 31.136 | 44.338 | 52.499 | 44.459 | 40.956 | 34.315 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.881 | 1.011 | 0 | 0 | 0 |
| Short-term debt | 1.118 | 1.632 | 844 | 4.764 | 5.136 | 64 | 54 | 64 | 125 | 158 | 149 | 105 | 82 | 99 |
| Total debt | 1.118 | 1.632 | 844 | 4.764 | 5.136 | 64 | 54 | 64 | 125 | 5.040 | 1.161 | 105 | 82 | 99 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UB Audit | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Bloch-Sørensen | Audit | 0 companies |