| Revenue | DKK -513K | -22% |
| EBITDA | DKK -513K | +22% |
| Net profit | DKK -3,5M | +73% |
| Total assets | DKK 75,2M | -4% |
| Equity | DKK 75M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -149 | -200 | -191 | -206 | -168 | -168 | -217 | -217 | -1.561 | -460 | -573 | -749 | -658 | -513 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -149 | -200 | -191 | -206 | -168 | -168 | -217 | -217 | -1.561 | -460 | -573 | -749 | -658 | -513 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -149 | -200 | -191 | -206 | -168 | -168 | -217 | -217 | -1.561 | -460 | -573 | -749 | -658 | -513 |
| Net financials | -1.435 | 14.685 | -4.613 | 9.939 | 2.186 | -7.435 | 5.771 | 37.248 | 104.376 | 4.295 | -21.102 | 27.325 | -13.498 | -3.236 |
| Profit before tax | -1.505 | 14.485 | -4.804 | 9.733 | 2.018 | -7.603 | 5.554 | 37.031 | 102.815 | 3.836 | -21.675 | 26.577 | -14.155 | -3.749 |
| Tax | 39 | -265 | -105 | 216 | 45 | -165 | 121 | 3.044 | 16.627 | 1.640 | -2.380 | 3.470 | -1.007 | -225 |
| Net profit | -1.545 | 14.751 | -4.699 | 9.517 | 1.973 | -7.438 | 5.433 | 33.987 | 86.188 | 2.196 | -19.295 | 23.106 | -13.148 | -3.524 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.465 | 62.598 | 78.358 | 106.415 | 124.909 | 124.339 | 121.335 | 157.964 | 85.956 | 95.303 | 69.135 | 92.498 | 78.643 | 75.177 |
| Equity | -54.001 | -39.250 | -43.950 | -34.433 | -32.460 | -39.898 | -34.465 | -478 | 85.709 | 87.905 | 68.610 | 91.716 | 78.568 | 75.044 |
| Long-term debt | 54.447 | 55.687 | 60.166 | 57.256 | 64.700 | 56.007 | 50.279 | 50.012 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18.019 | 46.161 | 62.142 | 83.592 | 92.669 | 108.230 | 105.521 | 108.430 | 247 | 7.398 | 525 | 781 | 75 | 133 |
| Total debt | 72.466 | 101.848 | 122.307 | 140.848 | 157.369 | 164.237 | 155.800 | 158.443 | 247 | 7.398 | 525 | 781 | 75 | 133 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Audit | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Bryde | Audit | 0 companies |