| Revenue | DKK -129K | +41% |
| EBITDA | DKK -1,1M | -288% |
| Net profit | DKK 1,4M | +260% |
| Total assets | DKK 9M | +70% |
| Equity | DKK 2,2M | +150% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 36 | -11 | 8 | 9 | 15 | 18 | -21 | 0 | -7 | -20 | -102 | -62 | -91 | -129 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 36 | -11 | 32 | 109 | -120 | -13 | 137 | 0 | 18 | -567 | -123 | -488 | 610 | -1.146 |
| Depreciation & amort. | 124 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -88 | -11 | 32 | 109 | -120 | -13 | 137 | 0 | 18 | -567 | -123 | -488 | 610 | -1.146 |
| Net financials | -1.641 | 292 | 442 | 467 | 389 | 737 | -431 | -449 | -968 | 994 | -13 | -59 | -1.546 | 2.510 |
| Profit before tax | -1.730 | 281 | 449 | 476 | 269 | 722 | -287 | -449 | -975 | 90 | -142 | -655 | -937 | 1.364 |
| Tax | 27 | 27 | 22 | 33 | 11 | 14 | 13 | 14 | -16 | 79 | -25 | 1 | -58 | -43 |
| Net profit | -1.757 | 254 | 427 | 443 | 258 | 707 | -300 | -463 | -959 | 10 | -117 | -656 | -879 | 1.406 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.589 | 9.027 | 10.527 | 10.873 | 5.676 | 6.337 | 5.785 | 5.185 | 3.903 | 4.641 | 5.051 | 5.663 | 5.312 | 9.035 |
| Equity | 8.342 | 7.428 | 8.057 | 8.498 | 4.429 | 5.035 | 4.632 | 4.063 | 2.996 | 2.896 | 2.666 | 1.896 | 899 | 2.245 |
| Long-term debt | 0 | 0 | 1.042 | 1.036 | 1.030 | 1.021 | 757 | 752 | 745 | 1.452 | 2.040 | 3.488 | 4.089 | 5.298 |
| Short-term debt | 34 | 399 | 224 | 184 | 190 | 253 | 370 | 344 | 152 | 200 | 259 | 179 | 247 | 1.334 |
| Total debt | 34 | 399 | 1.266 | 1.220 | 1.220 | 1.274 | 1.127 | 1.096 | 897 | 1.652 | 2.299 | 3.667 | 4.336 | 6.632 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Ammentorp Østergaard | Chairman | 0 companies |
| Michael Edward Newcomb Burgess | Board of Directors | 0 companies |