| Revenue | DKK 1,8M | +18% |
| EBITDA | DKK 970K | +1% |
| Net profit | DKK -276K | -136% |
| Total assets | DKK 4,2M | -20% |
| Equity | DKK 576K | -32% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | 695 | 1.561 | 1.849 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -28 | -17 | -8 | -9 | -9 | -9 | -9 | 429 | 960 | 970 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -28 | -17 | -8 | -9 | -9 | -9 | -9 | 429 | 960 | 970 |
| Net financials | 556 | 338 | -983 | -1.381 | -483 | -294 | 271 | -158 | 218 | 46 | -1.033 |
| Profit before tax | 548 | 309 | -1.000 | -1.389 | -492 | -303 | 262 | -167 | 647 | 1.005 | -63 |
| Tax | 16 | 15 | 3 | -27 | 74 | -67 | -0 | -0 | 49 | 233 | 213 |
| Net profit | 532 | 294 | -1.003 | -1.362 | -566 | -236 | 262 | -167 | 598 | 772 | -276 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.437 | 4.637 | 3.033 | 4.624 | 4.127 | 3.968 | 4.417 | 4.566 | 4.725 | 5.228 | 4.192 |
| Equity | 215 | 510 | -1.268 | 190 | -375 | -612 | -350 | -517 | 81 | 853 | 576 |
| Long-term debt | 2.863 | 2.430 | 2.319 | 1.999 | 1.692 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.359 | 1.698 | 1.983 | 2.434 | 2.811 | 4.580 | 4.767 | 5.083 | 4.644 | 4.375 | 3.615 |
| Total debt | 4.222 | 4.127 | 4.302 | 4.434 | 4.503 | 4.580 | 4.767 | 5.083 | 4.644 | 4.375 | 3.615 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WA Audit | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2005 | |
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Willy Asbjørn Møller | Audit | 0 companies |