| Revenue | DKK -56K | -363% |
| EBITDA | DKK -67K | -416% |
| Net profit | DKK -75K | -2278% |
| Total assets | DKK 77K | -80% |
| Equity | DKK -201K | -59% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -1.992 | -1.397 | -1.126 | 365 | 335 | — | — | — | 2.260 | -551 | 108 | 21 | -56 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.332 | -173 | -35 | -0 | -11 |
| EBITDA | -15 | -1.976 | 1.379 | 1.120 | -392 | 301 | 198 | -1.674 | -58 | 928 | 52 | 145 | 21 | -67 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -19 | -378 | 73 | -0 | -0 |
| EBIT | -15 | -1.976 | 1.379 | 1.120 | -392 | 301 | 198 | -1.674 | -58 | 910 | -326 | 73 | 21 | -67 |
| Net financials | 1.243 | -443 | 842 | 527 | -1.780 | 937 | -945 | -2.501 | -1.935 | -255 | -44 | -59 | -24 | -8 |
| Profit before tax | 1.228 | -2.385 | 2.221 | 1.646 | -2.172 | 1.238 | -975 | -2.944 | -1.993 | 655 | -370 | 14 | -3 | -75 |
| Tax | -68 | -50 | 220 | 147 | -42 | 161 | -24 | 2 | -0 | 377 | -0 | -0 | -0 | -0 |
| Net profit | 1.296 | -2.335 | 2.001 | 1.499 | -2.130 | 1.076 | -951 | -2.946 | -1.993 | 278 | -370 | 14 | -3 | -75 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.521 | 7.323 | 7.611 | 8.977 | 5.763 | 8.669 | 8.451 | 3.026 | 807 | 7.438 | 314 | 473 | 388 | 77 |
| Equity | 4.373 | 5.409 | 6.720 | 7.209 | 4.978 | 6.055 | 5.000 | 1.948 | -45 | 233 | -137 | -124 | -127 | -201 |
| Long-term debt | 0 | 0 | 0 | 558 | 0 | 597 | 582 | 0 | 0 | 74 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.148 | -1.914 | 891 | 1.210 | 785 | 2.017 | 2.869 | 1.077 | 852 | 7.131 | 452 | 596 | 515 | 278 |
| Total debt | 2.148 | -1.914 | 891 | 1.768 | 785 | 2.614 | 3.451 | 1.077 | 852 | 7.205 | 452 | 596 | 515 | 278 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Audit | Audit | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ryding | Audit | 0 companies |