| Revenue | DKK 54K | -1246% |
| EBITDA | DKK 206K | +151% |
| Net profit | DKK 191K | +107% |
| Total assets | DKK 547K | +20% |
| Equity | DKK -4,3M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 182 | 126 | 149 | 165 | 127 | 18 | 2 | -189 | -18 | -49 | -22 | -5 | 54 |
| Staff expenses | -72 | -60 | -60 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -6 | -33 | 120 | 84 | 18 | 2 | -189 | -18 | -1.216 | -22 | -405 | 206 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -15 |
| EBIT | -4 | -6 | -33 | 120 | 84 | 18 | 2 | -189 | -18 | -1.216 | -22 | -409 | 191 |
| Net financials | 348 | 209 | -18 | -2 | -8 | -8 | -6 | 6 | -2.218 | -95 | -574 | -2.433 | 0 |
| Profit before tax | 345 | 228 | -41 | 118 | 75 | 10 | -4 | -184 | -2.236 | -1.311 | -596 | -2.842 | 191 |
| Tax | 148 | 10 | -5 | 26 | 17 | 2 | -1 | -40 | 125 | -0 | -0 | -0 | -0 |
| Net profit | 197 | 219 | -36 | 92 | 59 | 8 | -3 | -143 | -2.361 | -1.311 | -596 | -2.842 | 191 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.739 | 2.872 | 2.864 | 3.102 | 3.135 | 3.150 | 3.281 | 3.898 | 2.519 | 2.977 | 2.685 | 456 | 547 |
| Equity | 2.391 | 2.609 | 2.573 | 2.665 | 2.724 | 2.732 | 2.729 | 2.585 | 224 | -1.087 | -1.682 | -4.524 | -4.334 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 348 | 263 | 291 | 437 | 411 | 419 | 553 | 1.313 | 2.295 | 4.064 | 4.367 | 4.980 | 4.880 |
| Total debt | 348 | 263 | 291 | 437 | 411 | 419 | 553 | 1.313 | 2.295 | 4.064 | 4.367 | 4.980 | 4.880 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RF | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 | |
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Roar Fridthjof Søndergaard | Audit | 0 companies |