| Revenue | DKK -180K | -105% |
| EBITDA | DKK -386K | -111% |
| Net profit | DKK -10,8M | -184% |
| Total assets | DKK 99,7M | +19% |
| Equity | DKK 53,5M | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 45 | 214 | 270 | 222 | 150 | 1.297 | -25 | -274 | -211 | -29 | -91 | -53 | 3.485 | -180 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -21 | 94 | 142 | 27 | 9 | 1.208 | -114 | -214 | 967 | -29 | -91 | -53 | 3.485 | -386 |
| Depreciation & amort. | -0 | -237 | -324 | -347 | -394 | -271 | -450 | -680 | -304 | -249 | -246 | -92 | -1.448 | -657 |
| EBIT | -21 | -143 | -182 | -320 | -384 | 937 | -564 | -894 | 663 | -278 | -337 | -144 | 2.037 | -1.043 |
| Net financials | 295 | -3.721 | 8.368 | 3.869 | 502 | 5.034 | 2.944 | -2.228 | 450 | 4.679 | 2.374 | 22.100 | 13.542 | -9.177 |
| Profit before tax | 415 | -3.864 | 8.186 | 3.549 | 117 | 5.971 | 2.380 | -3.122 | 1.113 | 4.401 | 2.622 | 22.626 | 16.011 | -10.209 |
| Tax | 70 | 102 | 124 | 242 | 384 | 308 | 248 | -618 | 133 | 900 | 272 | 3.521 | 3.184 | 624 |
| Net profit | 345 | -3.966 | 8.062 | 3.307 | -266 | 5.662 | 2.132 | -2.504 | 980 | 3.501 | 2.349 | 19.105 | 12.827 | -10.834 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.185 | 21.407 | 28.726 | 32.528 | 31.158 | 36.080 | 38.894 | 35.520 | 47.522 | 52.879 | 55.462 | 85.858 | 84.025 | 99.734 |
| Equity | 24.684 | 20.566 | 28.628 | 30.837 | 30.571 | 36.033 | 38.065 | 33.761 | 34.341 | 36.641 | 37.791 | 55.296 | 66.323 | 53.490 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.224 | 0 |
| Short-term debt | 4.292 | 578 | 98 | 1.691 | 577 | 39 | 826 | 1.759 | 13.181 | 16.238 | 17.671 | 30.562 | 14.477 | 46.245 |
| Total debt | 4.292 | 578 | 98 | 1.691 | 577 | 39 | 826 | 1.759 | 13.181 | 16.238 | 17.671 | 30.562 | 17.701 | 46.245 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Berit Munkebo Pedersen | Board of Directors | 0 companies |
| Anna Hjorth Simonsen | Board of Directors | 0 companies |
| Martin Hjorth Simonsen | Board of Directors | 0 companies |