| Revenue | DKK 155K | -189% |
| EBITDA | DKK 155K | +189% |
| Net profit | DKK -868K | +75% |
| Total assets | DKK 9M | -10% |
| Equity | DKK 6M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 483 | 778 | 1.170 | 1.249 | 7.529 | 3.256 | 10 | 143 | 69 | -50 | 94 | 790 | -174 | 155 |
| Staff expenses | -359 | -0 | -861 | -2.431 | -1.320 | -621 | -498 | -0 | -0 | -50 | -50 | -0 | -0 | -0 |
| EBITDA | 122 | 778 | 309 | -1.183 | 5.958 | 2.873 | -489 | 44 | 56 | -82 | 43 | 790 | -174 | 155 |
| Depreciation & amort. | -0 | -5 | -10 | -10 | -27 | -67 | -147 | -148 | -148 | -148 | -74 | -23 | -24 | -24 |
| EBIT | 122 | 773 | 299 | -1.193 | 5.932 | 2.806 | -636 | -104 | -92 | -230 | -31 | 767 | -198 | 131 |
| Net financials | 64 | 121 | 389 | -419 | -530 | 947 | 36 | -1.271 | -3 | 51 | 323 | 4.642 | -3.185 | -1.000 |
| Profit before tax | 186 | 893 | 688 | -1.612 | 5.402 | 3.753 | -600 | -1.376 | -95 | -179 | 292 | 5.409 | -3.383 | -868 |
| Tax | 47 | 204 | 82 | -277 | 1.345 | 556 | -128 | -7 | -35 | -71 | -58 | 183 | 81 | -0 |
| Net profit | 139 | 690 | 606 | -1.335 | 4.057 | 3.197 | -472 | -1.368 | -60 | -108 | 350 | 5.227 | -3.464 | -868 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 157 | 1.052 | 1.814 | 17.982 | 8.125 | 11.915 | 9.372 | 7.844 | 8.344 | 8.133 | 8.397 | 13.543 | 9.995 | 9.029 |
| Equity | 109 | 799 | 1.393 | 8 | 3.894 | 7.039 | 6.518 | 5.149 | 5.035 | 4.927 | 5.221 | 10.390 | 6.867 | 5.999 |
| Long-term debt | 0 | 0 | 0 | 0 | 2.420 | 2.929 | 2.323 | 2.247 | 3.133 | 3.021 | 2.906 | 2.791 | 2.671 | 2.549 |
| Short-term debt | 47 | 37 | 150 | 17.974 | 1.811 | 1.912 | 531 | 447 | 176 | 185 | 271 | 362 | 457 | 481 |
| Total debt | 47 | 37 | 150 | 17.974 | 4.231 | 4.841 | 2.854 | 2.694 | 3.309 | 3.206 | 3.176 | 3.153 | 3.128 | 3.030 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM | Audit | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Møller Nielsen | Audit | 0 companies |