| Revenue | DKK 78K | -11% |
| EBITDA | DKK -3K | -143% |
| Net profit | DKK -25K | -79% |
| Total assets | DKK 145K | -10% |
| Equity | DKK 118K | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -4 | -4 | -4 | 10 | 150 | 116 | 104 | 79 | 88 | 89 | 86 | 88 | 78 |
| Staff expenses | -0 | -0 | -0 | -0 | -23 | -106 | -47 | -46 | -46 | -57 | -97 | -91 | -80 | -81 |
| EBITDA | -2 | 5 | -4 | -4 | -13 | 44 | 69 | 58 | 33 | 31 | -8 | -6 | 8 | -3 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -4 | -10 | -17 | -18 | -21 | -21 | -21 | -21 | -21 |
| EBIT | -2 | 5 | -4 | -4 | -13 | 40 | 59 | 40 | 14 | 10 | -29 | -27 | -14 | -25 |
| Net financials | 0 | 4 | 4 | 4 | 4 | 1 | 0 | -0 | 0 | 1 | -125 | -0 | 0 | 0 |
| Profit before tax | -2 | 9 | 1 | 0 | -7 | 41 | 59 | 40 | 15 | 11 | -154 | -27 | -14 | -25 |
| Tax | 1 | 4 | 0 | 0 | 1 | 11 | 15 | 9 | 3 | 3 | -35 | -0 | -0 | -0 |
| Net profit | -3 | 5 | 0 | -0 | -9 | 30 | 44 | 31 | 11 | 8 | -119 | -27 | -14 | -25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 185 | 190 | 190 | 190 | 277 | 337 | 355 | 322 | 363 | 376 | 207 | 185 | 162 | 145 |
| Equity | 181 | 186 | 186 | 186 | 178 | 208 | 252 | 283 | 294 | 302 | 183 | 156 | 142 | 118 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4 | 4 | 4 | 4 | 100 | 124 | 84 | 10 | 37 | 39 | 24 | 29 | 19 | 27 |
| Total debt | 4 | 4 | 4 | 4 | 100 | 124 | 84 | 10 | 37 | 39 | 24 | 29 | 19 | 27 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Lægaard | Audit | 0 companies |