| Revenue | DKK -38K | +311% |
| EBITDA | DKK -38K | -311% |
| Net profit | DKK -50K | -106% |
| Total assets | DKK 672K | -20% |
| Equity | DKK 663K | -20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 316 | 316 | 325 | 252 | 260 | 268 | 276 | 233 | 220 | 74 | 0 | -9 | -38 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 152 | 281 | -515 | 213 | 223 | 239 | 222 | 192 | 183 | 346 | -15 | -9 | -38 |
| Depreciation & amort. | -0 | -0 | -0 | -81 | -81 | -81 | -81 | -77 | -77 | -26 | -0 | -0 | -0 |
| EBIT | 152 | 281 | -515 | 132 | 142 | 158 | 141 | 115 | 106 | 320 | -15 | -9 | -38 |
| Net financials | -186 | -35 | -75 | 38 | 9 | -203 | -34 | 31 | -215 | 322 | -35 | -17 | 5 |
| Profit before tax | 85 | 235 | -590 | 170 | 151 | -45 | 107 | 146 | -109 | 643 | -50 | -26 | -33 |
| Tax | 51 | 9 | -120 | 19 | 20 | 25 | 21 | 15 | 13 | 72 | -12 | -2 | 17 |
| Net profit | 34 | 226 | -470 | 151 | 131 | -70 | 86 | 131 | -122 | 571 | -38 | -24 | -50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.529 | 3.575 | 3.008 | 3.031 | 3.023 | 2.767 | 2.718 | 2.568 | 2.315 | 2.658 | 1.006 | 845 | 672 |
| Equity | 1.469 | 1.599 | 1.031 | 1.093 | 1.125 | 831 | 811 | 736 | 504 | 1.121 | 970 | 831 | 663 |
| Long-term debt | 1.056 | 904 | 814 | 733 | 634 | 513 | 415 | 336 | 225 | 402 | 0 | 0 | 0 |
| Short-term debt | 627 | 743 | 1.004 | 1.042 | 1.099 | 1.155 | 1.231 | 1.258 | 1.344 | 1.135 | 36 | 14 | 9 |
| Total debt | 1.683 | 1.647 | 1.818 | 1.775 | 1.733 | 1.668 | 1.646 | 1.594 | 1.568 | 1.537 | 36 | 14 | 9 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Egede Schulz | Unofficial title | 0 companies |