| Revenue | DKK -57K | +3% |
| EBITDA | DKK -107K | -1% |
| Net profit | DKK -9K | -100% |
| Total assets | DKK 31,1M | -12% |
| Equity | DKK 30,2M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -56 | -44 | -50 | -76 | -19 | -48 | -56 | -55 | -53 | -54 | -63 | -48 | -56 | -57 |
| Staff expenses | -50 | -50 | -50 | -50 | -75 | -75 | -75 | -75 | -75 | -75 | -50 | -50 | -50 | -50 |
| EBITDA | -106 | -94 | -100 | -126 | -94 | -123 | -131 | -130 | -128 | -129 | -113 | -98 | -106 | -107 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -106 | -94 | -100 | -126 | -94 | -123 | -131 | -130 | -128 | -129 | -113 | -98 | -106 | -107 |
| Net financials | 366 | 4.984 | 2.494 | 5.435 | -1.391 | 6.231 | 827 | -2.108 | -4.319 | 8.636 | -30 | 355 | 5.833 | 110 |
| Profit before tax | 260 | 4.890 | 2.394 | 5.309 | -1.486 | 6.109 | 696 | -2.238 | -4.447 | 8.506 | -143 | 257 | 5.728 | 3 |
| Tax | 197 | 513 | 394 | 1.043 | -321 | 1.348 | 157 | -449 | -908 | 1.884 | -114 | 80 | 1.284 | 12 |
| Net profit | 63 | 4.377 | 2.000 | 4.265 | -1.165 | 4.761 | 539 | -1.789 | -3.539 | 6.622 | -29 | 177 | 4.444 | -9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46.587 | 47.605 | 46.136 | 48.751 | 44.378 | 46.450 | 44.033 | 38.705 | 32.378 | 36.944 | 34.637 | 32.527 | 35.470 | 31.090 |
| Equity | 45.178 | 46.555 | 45.555 | 47.820 | 44.155 | 45.416 | 43.955 | 37.767 | 31.227 | 34.849 | 34.494 | 31.719 | 33.163 | 30.154 |
| Long-term debt | 750 | 750 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 659 | 300 | 581 | 930 | 222 | 1.034 | 77 | 939 | 1.151 | 2.095 | 143 | 808 | 2.307 | 936 |
| Total debt | 1.409 | 1.050 | 581 | 930 | 222 | 1.034 | 77 | 939 | 1.151 | 2.095 | 143 | 808 | 2.307 | 936 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |