| Revenue | DKK -80K | -22% |
| EBITDA | DKK -80K | +77% |
| Net profit | DKK -566K | +56% |
| Total assets | DKK 7,4M | -8% |
| Equity | DKK 7,3M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 54 | 56 | -639 | -1.332 | -49 | -38 | -229 | -176 | 34 | -204 | -151 | -102 | -80 |
| Staff expenses | -58 | -11 | -600 | -415 | -6 | -45 | -300 | -300 | -0 | -0 | -600 | -244 | -0 |
| EBITDA | -4 | 45 | -1.239 | -1.717 | -56 | -83 | -529 | -476 | 34 | 4.658 | -751 | -347 | -80 |
| Depreciation & amort. | -60 | -64 | -64 | -56 | -155 | -155 | -162 | -162 | -162 | -7 | -7 | -0 | -0 |
| EBIT | -64 | -19 | -1.303 | -1.773 | -211 | -238 | -691 | -638 | -128 | 4.651 | -758 | -347 | -80 |
| Net financials | 2.077 | 1.348 | 3.266 | 1.194 | 785 | -439 | 6.490 | -15 | 26 | -846 | -714 | -945 | -486 |
| Profit before tax | 2.013 | 1.330 | 1.963 | -580 | 574 | -678 | 5.799 | -653 | -102 | 3.805 | -1.472 | -1.291 | -566 |
| Tax | -4 | -4 | -9 | -14 | -36 | -34 | -33 | -34 | -34 | 187 | 1 | -0 | -0 |
| Net profit | 2.017 | 1.334 | 1.972 | -566 | 611 | -644 | 5.833 | -619 | -68 | 3.618 | -1.473 | -1.291 | -566 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.605 | 11.508 | 8.821 | 9.131 | 9.241 | 10.097 | 13.061 | 11.421 | 10.915 | 12.073 | 9.570 | 7.992 | 7.354 |
| Equity | 5.445 | 6.779 | 8.751 | 5.386 | 5.946 | 7.106 | 10.085 | 8.764 | 8.446 | 12.008 | 9.535 | 7.943 | 7.316 |
| Long-term debt | -11 | 2.055 | 3 | 0 | 72 | 2.802 | 2.615 | 2.466 | 2.252 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.148 | 2.667 | 70 | 3.745 | 3.223 | 188 | 362 | 190 | 217 | 65 | 35 | 48 | 38 |
| Total debt | 6.148 | 4.722 | 70 | 3.745 | 3.295 | 2.990 | 2.976 | 2.657 | 2.469 | 65 | 35 | 48 | 38 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Amalie Heine Roug | Board of Directors | 0 companies |
| August Heine Roug | Board of Directors | 0 companies |
| Claus Heine | Chairman | 0 companies |