| Revenue | DKK -18K | -21% |
| EBITDA | DKK -18K | +21% |
| Net profit | DKK -2,3M | -114% |
| Total assets | DKK 25,1M | -8% |
| Equity | DKK 9,3M | -20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 253 | 209 | 0 | 10 | 10 | 10 | 20 | 20 | 20 | 9 | 15 | 0 | -22 | -18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 177 | 98 | -9 | -4 | 1 | 1 | 10 | 11 | 11 | -0 | -1 | -15 | -22 | -18 |
| Depreciation & amort. | 27 | 221 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 150 | -123 | -9 | -4 | 1 | 1 | 10 | 11 | 11 | -0 | -1 | -15 | -22 | -18 |
| Net financials | 10 | 482 | 36 | 606 | 202 | 376 | 278 | 322 | 362 | 5.359 | 2.401 | 1.394 | -1.127 | -2.336 |
| Profit before tax | 160 | 359 | 27 | 602 | 203 | 377 | 288 | 332 | 373 | 5.358 | 2.400 | 1.379 | -1.149 | -2.354 |
| Tax | 40 | -27 | 7 | 8 | 9 | 9 | -15 | -19 | -23 | -30 | -98 | 53 | -59 | -23 |
| Net profit | 119 | 386 | 20 | 594 | 194 | 368 | 303 | 352 | 396 | 5.388 | 2.498 | 1.326 | -1.090 | -2.331 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.001 | 1.323 | 1.328 | 1.902 | 2.099 | 2.468 | 6.486 | 6.577 | 11.552 | 16.270 | 24.480 | 25.415 | 27.382 | 25.084 |
| Equity | 870 | 1.256 | 1.276 | 1.870 | 2.065 | 2.433 | 2.736 | 3.088 | 3.484 | 8.872 | 11.370 | 12.695 | 11.605 | 9.274 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 81 | 67 | 51 | 32 | 34 | 35 | 3.751 | 3.489 | 8.068 | 7.399 | 13.111 | 12.719 | 15.777 | 15.810 |
| Total debt | 81 | 67 | 51 | 32 | 34 | 35 | 3.751 | 3.489 | 8.068 | 7.399 | 13.111 | 12.719 | 15.777 | 15.810 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRANK GAD ApS | Company | 66.7% | 66.7% | 2007 |
| Individual | 33.3% | 33.3% | 2009 |
| Person | Role here | Other companies |
|---|