| Revenue | DKK 506K | +8% |
| EBITDA | DKK -2K | +86% |
| Net profit | DKK -5K | +61% |
| Total assets | DKK 254K | +28% |
| Equity | DKK 94K | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 78 | 198 | 74 | 0 | 0 | 0 | 247 | 16 | 0 | — | — | 311 | 470 | 506 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -115 | -484 | -508 |
| EBITDA | -29 | 26 | -24 | -5 | -9 | -2 | 165 | 10 | -4 | -3 | -2 | 195 | -13 | -2 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -29 | 26 | -24 | -5 | -9 | -2 | 165 | 10 | -4 | -3 | -2 | 195 | -13 | -2 |
| Net financials | -15 | -16 | -18 | -7 | -11 | 0 | 0 | 3 | -0 | -0 | -0 | 37 | 0 | -1 |
| Profit before tax | -44 | 10 | -42 | -11 | -20 | -2 | 283 | 13 | -4 | -3 | -2 | 232 | -13 | -3 |
| Tax | 21 | 5 | 11 | 3 | 90 | -0 | 59 | 3 | -1 | -1 | -0 | 53 | -1 | 2 |
| Net profit | -65 | 4 | -53 | -15 | -111 | -2 | 224 | 10 | -3 | -2 | -1 | 179 | -12 | -5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 191 | 186 | 140 | 90 | 0 | 0 | 69 | 58 | 57 | 58 | 58 | 324 | 198 | 254 |
| Equity | -120 | -116 | -169 | -184 | -294 | -297 | -73 | -63 | -66 | -68 | -69 | 110 | 98 | 94 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 311 | 302 | 309 | 274 | 294 | 297 | 142 | 121 | 123 | 126 | 128 | 214 | 100 | 160 |
| Total debt | 311 | 302 | 309 | 274 | 294 | 297 | 142 | 121 | 123 | 126 | 128 | 214 | 100 | 160 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Per Karleby | Audit | 0 companies |