| Revenue | DKK 270K | +37% |
| EBITDA | DKK 270K | +37% |
| Net profit | DKK 31K | +112% |
| Total assets | DKK 18,4M | +0% |
| Equity | DKK 9,1M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -6 | -16 | -27 | -24 | -23 | -14 | 112 | 41 | 251 | 294 | 39 | 198 | 270 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -6 | -16 | -124 | -24 | -162 | -14 | 112 | 41 | 251 | 294 | 39 | 198 | 270 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -110 | -264 | -265 | -265 | -265 | -265 | -265 |
| EBIT | -4 | -6 | -16 | -124 | -24 | -162 | -14 | 2 | -223 | -14 | 29 | -226 | -67 | 6 |
| Net financials | 0 | 274 | -599 | 156 | -215 | 1.056 | 554 | 1.361 | 1.794 | -590 | -106 | 8.463 | -181 | 85 |
| Profit before tax | -4 | 267 | -615 | 32 | -238 | 894 | 541 | 1.363 | 1.572 | -604 | -77 | 8.237 | -248 | 91 |
| Tax | 2 | -0 | -0 | -0 | -0 | -0 | -0 | -183 | -162 | -123 | 114 | -48 | 18 | 60 |
| Net profit | -7 | 267 | -615 | 32 | -238 | 894 | 541 | 1.546 | 1.734 | -481 | -191 | 8.285 | -265 | 31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 629 | 624 | 2.163 | 1.170 | 2.355 | 2.031 | 16.167 | 17.522 | 17.140 | 17.177 | 20.424 | 18.384 | 18.393 |
| Equity | -83 | 184 | -431 | -399 | -1.987 | -1.816 | -1.276 | 270 | 1.990 | 1.510 | 1.319 | 9.604 | 9.103 | 9.134 |
| Long-term debt | 72 | 0 | 0 | 0 | 0 | 0 | 0 | 7.656 | 8.058 | 7.591 | 7.111 | 6.689 | 6.456 | 6.295 |
| Short-term debt | 12 | 445 | 756 | 2.381 | 2.588 | 3.995 | 3.307 | 8.241 | 7.475 | 8.039 | 8.747 | 4.131 | 2.824 | 2.965 |
| Total debt | 84 | 445 | 756 | 2.381 | 2.588 | 3.995 | 3.307 | 15.897 | 15.532 | 15.630 | 15.858 | 10.820 | 9.281 | 9.259 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2006 | |
| Individual | 25.0% | 25.0% | 2006 | |
| Individual | 25.0% | 25.0% | 2006 | |
| Individual | 25.0% | 25.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Steen Poulsen | Audit | 0 companies |