| Revenue | DKK -179K | -14% |
| EBITDA | DKK -433K | +19% |
| Net profit | DKK -597K | +62% |
| Total assets | DKK 7,1M | -17% |
| Equity | DKK 4,7M | -26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | -28 | -77 | -176 | -109 | -119 | -86 | 20 | -7 | 110 | -193 | -207 | -179 |
| Staff expenses | -0 | -0 | -291 | -451 | -274 | -420 | -530 | -389 | -106 | -424 | -389 | -369 | -314 | -203 |
| EBITDA | -41 | -52 | -319 | -527 | -450 | -528 | -650 | -475 | -103 | -468 | -492 | -563 | -532 | -433 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -113 | -124 | -124 | -220 | -55 | -480 | -0 | -0 | -14 | -31 |
| EBIT | -41 | -52 | -319 | -527 | -563 | -652 | -774 | -695 | -158 | -948 | -492 | -563 | -546 | -464 |
| Net financials | 2.371 | 2.752 | 16.674 | -1.325 | -5.128 | 883 | -730 | 120 | 600 | 3.335 | 1.027 | -249 | -1.025 | -134 |
| Profit before tax | 2.330 | 2.700 | 16.355 | -1.852 | -5.691 | 231 | -1.504 | -575 | 443 | 2.386 | 534 | -811 | -1.571 | -598 |
| Tax | 98 | 95 | 148 | 37 | -0 | 116 | -80 | 2 | -0 | 0 | 0 | -0 | 2 | -1 |
| Net profit | 2.232 | 2.605 | 16.207 | -1.889 | -5.691 | 115 | -1.424 | -577 | 443 | 2.386 | 534 | -811 | -1.573 | -597 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.158 | 9.889 | 24.820 | 21.743 | 15.164 | 14.235 | 11.485 | 13.389 | 13.176 | 14.225 | 9.657 | 8.515 | 8.541 | 7.117 |
| Equity | 6.055 | 8.564 | 24.674 | 20.585 | 14.894 | 14.109 | 9.685 | 8.708 | 9.151 | 10.988 | 9.371 | 8.160 | 6.261 | 4.664 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 103 | 1.325 | 146 | 1.158 | 270 | 39 | 1.801 | 4.681 | 4.025 | 3.238 | 286 | 266 | 2.022 | 1.951 |
| Total debt | 103 | 1.325 | 146 | 1.158 | 270 | 39 | 1.801 | 4.681 | 4.025 | 3.238 | 286 | 266 | 2.022 | 1.951 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BC Audit | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Christensen | Audit | 0 companies |