| Revenue | DKK 590K | +7% |
| EBITDA | DKK 590K | +7% |
| Net profit | DKK -2,1M | -161% |
| Total assets | DKK 24,8M | -4% |
| Equity | DKK 10,4M | -17% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 177 | 823 | 72 | 28 | 755 | 1.213 | 1.278 | 1.764 | 1.693 | 2.381 | 1.738 | 551 | 551 | 590 |
| Staff expenses | -0 | -351 | -170 | -221 | -406 | -514 | -922 | -804 | -840 | -4.233 | -2.757 | -3 | -0 | -0 |
| EBITDA | 177 | 472 | -98 | -194 | 349 | 699 | 356 | 960 | 853 | -1.852 | -1.019 | 548 | 551 | 590 |
| Depreciation & amort. | -3 | -8 | -8 | -8 | -8 | -5 | -0 | -0 | -0 | -242 | -230 | -231 | -245 | -276 |
| EBIT | 174 | 464 | -106 | -202 | 341 | 695 | 356 | 960 | 853 | -2.093 | -1.249 | 316 | 305 | 314 |
| Net financials | -5 | 10 | -52 | -955 | -476 | -13 | -38 | -278 | 12.900 | -348 | -1.623 | 97 | 3.179 | -2.437 |
| Profit before tax | 169 | 474 | -158 | -1.157 | -159 | 618 | 319 | 682 | 13.753 | -2.442 | -2.872 | 414 | 3.484 | -2.123 |
| Tax | 17 | 116 | -0 | -0 | -0 | -0 | -0 | 34 | 171 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 151 | 357 | -158 | -1.157 | -159 | 618 | 319 | 648 | 13.582 | -2.442 | -2.872 | 414 | 3.484 | -2.123 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 582 | 1.141 | 760 | 2.688 | 3.508 | 4.110 | 4.338 | 4.458 | 18.554 | 25.791 | 26.296 | 26.331 | 25.782 | 24.802 |
| Equity | 521 | 878 | 720 | -437 | -596 | 22 | 341 | 789 | 14.171 | 11.529 | 8.657 | 9.070 | 12.555 | 10.432 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 30 | 7.205 | 7.048 | 6.946 | 6.931 | 7.354 |
| Short-term debt | 61 | 263 | 40 | 3.124 | 4.104 | 4.088 | 3.997 | 3.659 | 4.353 | 7.057 | 10.591 | 10.314 | 6.296 | 7.017 |
| Total debt | 61 | 263 | 40 | 3.124 | 4.104 | 4.088 | 3.997 | 3.669 | 4.383 | 14.262 | 17.639 | 17.260 | 13.227 | 14.370 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Lisbeth Frøkiær | Board of Directors | 0 companies |
| Tina Meilstrup | Board of Directors | 0 companies |
| Asger Kærup | Chairman | 0 companies |