| Revenue | DKK -35K | +23% |
| EBITDA | DKK -35K | -23% |
| Net profit | DKK 1,2M | -72% |
| Total assets | DKK 27,1M | -5% |
| Equity | DKK 26,9M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 | 8 | — | — | -12 | -13 | -16 | -16 | -16 | -10 | -18 | -35 | -28 | -35 |
| Staff expenses | -65 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 72 | 8 | 0 | 0 | -12 | -13 | -16 | -16 | -16 | -10 | -18 | -35 | -28 | -35 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -6 | -6 | -6 | -0 | -0 | -0 |
| EBIT | 72 | 8 | 0 | 0 | -12 | -13 | -16 | -22 | -22 | -16 | -24 | -35 | -28 | -35 |
| Net financials | -2.470 | -2.771 | 0 | 0 | 4.627 | 4.794 | 4.223 | 888 | -192 | 3.706 | 4.296 | 1.462 | 5.343 | 1.536 |
| Profit before tax | -2.315 | -2.763 | 0 | 0 | 4.615 | 4.780 | 4.207 | 866 | -214 | 3.690 | 4.272 | 1.428 | 5.315 | 1.501 |
| Tax | 8 | -21 | -0 | -0 | -0 | 82 | 316 | 58 | -0 | 589 | -421 | 300 | 954 | 263 |
| Net profit | -2.324 | -2.741 | 0 | 0 | 4.615 | 4.698 | 3.891 | 808 | -213 | 3.101 | 4.693 | 1.128 | 4.360 | 1.237 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.829 | 7.571 | 0 | 0 | 13.677 | 16.028 | 17.146 | 16.917 | 16.544 | 19.722 | 24.066 | 24.060 | 28.356 | 27.070 |
| Equity | 4.822 | 7.213 | 0 | 0 | 13.665 | 15.934 | 16.815 | 16.844 | 16.529 | 19.279 | 23.622 | 24.050 | 27.661 | 26.898 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 433 | 0 | 0 | 684 | 156 |
| Short-term debt | -2.008 | -358 | 0 | 0 | 11 | 95 | 332 | 73 | 16 | 10 | 443 | 10 | 12 | 17 |
| Total debt | -2.008 | -358 | 0 | 0 | 11 | 95 | 332 | 73 | 16 | 443 | 443 | 10 | 696 | 173 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Ernst Meldgaard Henriksen | Audit | 0 companies |