| Revenue | DKK 27K | -51% |
| EBITDA | DKK 27K | -51% |
| Net profit | DKK -62K | -50% |
| Total assets | DKK 1M | +6% |
| Equity | DKK -1,7M | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -99 | 127 | -116 | -13 | -287 | -129 | -265 | -201 | -48 | 5 | 28 | -212 | 55 | 27 |
| Staff expenses | -581 | -705 | -673 | -434 | -211 | -367 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -680 | -619 | -789 | -447 | -498 | -496 | -267 | -201 | -48 | 5 | 28 | -212 | 55 | 27 |
| Depreciation & amort. | 27 | 28 | 22 | -32 | -14 | -14 | -13 | -11 | -1 | -1 | -1 | -1 | -1 | -1 |
| EBIT | -707 | -647 | -811 | -479 | -513 | -511 | -280 | -213 | -50 | 4 | 27 | -214 | 54 | 26 |
| Net financials | 378 | 627 | 511 | 433 | 317 | 298 | -296 | 70 | 418 | -0 | -3 | -51 | -95 | -87 |
| Profit before tax | -164 | -20 | -300 | -33 | -153 | -213 | -505 | -143 | 368 | 3 | 24 | -265 | -41 | -62 |
| Tax | 82 | 66 | 22 | 7 | 21 | 36 | 35 | 154 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -246 | -87 | -321 | -40 | -174 | -249 | -540 | -297 | 368 | 3 | 24 | -265 | -41 | -62 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.909 | 8.030 | 7.717 | 6.186 | 6.349 | 5.738 | 5.155 | 4.996 | 1.369 | 1.251 | 1.142 | 981 | 974 | 1.036 |
| Equity | 8 | -78 | -400 | -439 | -614 | -863 | -1.403 | -1.700 | -1.332 | -1.329 | -1.305 | -1.569 | -1.611 | -1.672 |
| Long-term debt | 6.087 | 7.704 | 7.696 | 6.429 | 6.497 | 6.526 | 6.516 | 6.516 | 2.083 | 2.075 | 2.085 | 2.161 | 2.267 | 2.353 |
| Short-term debt | 814 | 404 | 421 | 196 | 466 | 74 | 43 | 180 | 619 | 505 | 362 | 390 | 318 | 356 |
| Total debt | 6.901 | 8.108 | 8.116 | 6.625 | 6.963 | 6.600 | 6.558 | 6.696 | 2.701 | 2.580 | 2.447 | 2.551 | 2.585 | 2.709 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SU | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Ulrik Bolten Jagd | Audit | 0 companies |