| Revenue | DKK -93K | -19% |
| EBITDA | DKK -633K | +3% |
| Net profit | DKK 2,7M | +40% |
| Total assets | DKK 20,2M | +14% |
| Equity | DKK 20,1M | +14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -64 | -68 | -77 | -45 | -101 | -80 | -94 | -83 | -95 | -85 | -78 | -114 | -93 |
| Staff expenses | -200 | -0 | -100 | -100 | -169 | -521 | -642 | -528 | -498 | -498 | -540 | -540 | -540 |
| EBITDA | -264 | -68 | -176 | -145 | -270 | -601 | -736 | -611 | -593 | -583 | -618 | -654 | -633 |
| Depreciation & amort. | -17 | -12 | -0 | -0 | -0 | -0 | -8 | -8 | -8 | -0 | -0 | -0 | -0 |
| EBIT | -282 | -80 | -176 | -145 | -270 | -601 | -744 | -619 | -601 | -583 | -618 | -654 | -633 |
| Net financials | -366 | 992 | 324 | 1.637 | 9.396 | 658 | -674 | 3.206 | 690 | 3.264 | -2.347 | 2.686 | 3.879 |
| Profit before tax | 384 | 913 | 148 | 1.493 | 9.126 | 57 | -1.418 | 2.586 | 89 | 2.681 | -3.063 | 1.927 | 3.135 |
| Tax | 0 | 18 | -1 | 3 | 17 | 28 | -0 | 16 | 50 | 610 | -0 | -15 | 424 |
| Net profit | 97 | 894 | 149 | 1.483 | 9.103 | -58 | -1.418 | 2.570 | 39 | 2.071 | -3.063 | 1.942 | 2.711 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.573 | 9.380 | 9.515 | 10.831 | 18.973 | 18.515 | 16.505 | 18.974 | 18.930 | 19.646 | 15.835 | 17.729 | 20.157 |
| Equity | 8.179 | 8.976 | 9.026 | 10.409 | 18.512 | 18.054 | 16.036 | 18.498 | 18.427 | 18.898 | 15.721 | 17.545 | 20.057 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 395 | 404 | 489 | 422 | 461 | 461 | 469 | 476 | 503 | 749 | 114 | 183 | 101 |
| Total debt | 395 | 404 | 489 | 422 | 461 | 461 | 469 | 476 | 503 | 749 | 114 | 183 | 101 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OB Audit | Audit | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Bonderup | Audit | 0 companies |