| Revenue | DKK -109K | +25% |
| EBITDA | DKK -109K | -25% |
| Net profit | DKK -2,2M | -152% |
| Total assets | DKK 63,7M | -12% |
| Equity | DKK 63,6M | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -182 | -269 | 17 | 48 | 112 | 51 | 61 | 1.065 | 877 | -81 | 1.636 | -102 | -87 | -109 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -182 | -269 | 17 | 48 | 112 | 51 | 61 | 1.065 | 877 | -81 | 1.636 | -102 | -87 | -109 |
| Depreciation & amort. | 127 | -186 | -187 | -187 | -187 | -187 | -187 | -136 | -90 | -90 | -75 | -32 | -32 | -32 |
| EBIT | -309 | -456 | -170 | -139 | -74 | -135 | -125 | 929 | 787 | -171 | 1.561 | -134 | -119 | -141 |
| Net financials | 2.701 | -1.917 | 4.151 | 2.788 | 1.166 | 3.397 | -133 | -4.782 | 580 | 9.346 | 7.253 | 1.541 | 5.435 | -2.187 |
| Profit before tax | 2.392 | -2.373 | 3.981 | 2.649 | 1.092 | 3.261 | -258 | -3.854 | 1.368 | 12.786 | 8.815 | 1.406 | 5.316 | -2.328 |
| Tax | 219 | -260 | 691 | 185 | -99 | 412 | -266 | -861 | 261 | 1.535 | -187 | 278 | 1.032 | -97 |
| Net profit | 2.173 | -2.113 | 3.290 | 2.464 | 1.191 | 2.850 | 8 | -2.993 | 1.107 | 11.251 | 9.002 | 1.128 | 4.284 | -2.231 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 53.997 | 50.804 | 54.525 | 56.784 | 57.815 | 60.557 | 59.603 | 55.964 | 49.870 | 62.073 | 67.680 | 68.118 | 72.561 | 63.684 |
| Equity | 52.886 | 50.666 | 54.204 | 56.578 | 57.667 | 60.511 | 59.517 | 55.924 | 49.830 | 61.334 | 67.640 | 68.061 | 70.344 | 63.613 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 598 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.111 | 137 | 321 | 207 | 148 | 47 | 86 | 40 | 40 | 140 | 40 | 58 | 2.216 | 70 |
| Total debt | 1.111 | 137 | 321 | 207 | 148 | 47 | 86 | 40 | 40 | 738 | 40 | 58 | 2.216 | 70 |
| 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 |