| Revenue | DKK 40K | -67% |
| EBITDA | DKK 40K | -67% |
| Net profit | DKK 7K | -89% |
| Total assets | DKK 1,5M | +9% |
| Equity | DKK 1M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 514 | 493 | 564 | 596 | 322 | 679 | 92 | 75 | 80 | 89 | 82 | 99 | 121 | 40 |
| Staff expenses | -340 | -340 | -339 | -342 | -376 | -284 | -197 | -200 | -177 | -49 | -1 | -0 | -0 | -0 |
| EBITDA | 173 | 153 | 225 | 254 | -166 | 395 | -106 | -125 | -97 | 40 | 83 | 99 | 121 | 40 |
| Depreciation & amort. | -164 | -164 | -82 | -82 | -136 | -102 | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -34 |
| EBIT | 9 | -10 | 143 | 172 | -302 | 294 | -140 | -159 | -131 | 6 | 49 | 65 | 87 | 6 |
| Net financials | 0 | 0 | 2 | 9 | 12 | 15 | -1 | 66 | 16 | 28 | -47 | 4 | 2 | 4 |
| Profit before tax | 10 | -10 | 145 | 182 | -290 | 308 | -141 | -93 | -115 | 34 | 2 | 68 | 88 | 10 |
| Tax | 13 | -30 | 29 | 9 | -39 | 68 | -31 | -7 | -7 | -23 | 0 | 15 | 19 | 2 |
| Net profit | -3 | 20 | 116 | 173 | -250 | 240 | -110 | -86 | -107 | 57 | 2 | 53 | 69 | 7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.569 | 2.540 | 2.719 | 2.852 | 2.476 | 2.437 | 2.191 | 2.045 | 1.860 | 1.800 | 1.756 | 1.742 | 1.358 | 1.481 |
| Equity | 2.112 | 2.132 | 2.228 | 2.401 | 2.101 | 2.050 | 1.888 | 1.748 | 1.585 | 1.585 | 1.530 | 1.524 | 1.136 | 1.009 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 140 | 102 | 189 | 135 | 167 | 124 | 90 | 91 | 76 | 39 | 50 | 41 | 52 | 310 |
| Total debt | 140 | 102 | 189 | 135 | 167 | 124 | 90 | 91 | 76 | 39 | 50 | 41 | 52 | 310 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RJ | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Regnar Jørgensen Staugaard | Audit | 0 companies |