| Revenue | DKK 75K | +83% |
| EBITDA | DKK 75K | +83% |
| Net profit | DKK 59K | +139% |
| Total assets | DKK 869K | +9% |
| Equity | DKK -265K | +18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 287 | 268 | 260 | 271 | 617 | 98 | 106 | 89 | 69 | 110 | 61 | 15 | 41 | 75 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 167 | 268 | 260 | 271 | 617 | 98 | 106 | 89 | 69 | 110 | 61 | 15 | 41 | 75 |
| Depreciation & amort. | -0 | -120 | -120 | -120 | -61 | -44 | -46 | -47 | -25 | -14 | -5 | -5 | -5 | -5 |
| EBIT | 167 | 148 | 140 | 152 | 557 | 53 | 59 | 42 | 43 | 96 | 57 | 11 | 36 | 70 |
| Net financials | -247 | -241 | -234 | -295 | -132 | -20 | -16 | -15 | -14 | -14 | -13 | -12 | -12 | -11 |
| Profit before tax | -80 | -93 | -94 | -143 | 425 | 33 | 44 | 27 | 29 | 81 | 44 | -2 | 25 | 59 |
| Tax | -20 | 226 | -0 | -0 | -0 | -50 | -0 | -0 | -0 | -3 | -0 | -0 | -0 | -0 |
| Net profit | -60 | -319 | -94 | -143 | 425 | 83 | 44 | 27 | 29 | 84 | 44 | -2 | 25 | 59 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.939 | 2.589 | 2.478 | 2.351 | 865 | 870 | 889 | 872 | 872 | 882 | 843 | 819 | 800 | 869 |
| Equity | — | -848 | -942 | -1.085 | -660 | -576 | -532 | -505 | -476 | -392 | -348 | -350 | -325 | -265 |
| Long-term debt | 4.156 | 2.833 | 2.735 | 2.664 | 435 | 412 | 388 | 365 | 340 | 316 | 291 | 1.125 | 1.073 | 1.074 |
| Short-term debt | 552 | 603 | 684 | 771 | 1.089 | 1.035 | 1.033 | 1.012 | 1.008 | 958 | 900 | 43 | 52 | 60 |
| Total debt | 4.708 | 3.436 | 3.419 | 3.436 | 1.524 | 1.447 | 1.421 | 1.377 | 1.348 | 1.274 | 1.191 | 1.168 | 1.125 | 1.134 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LC | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2016 | |
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 15.0% | 15.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Laila Charlotte Hansen | Audit | 0 companies |