| Revenue | DKK -70K | -14% |
| EBITDA | DKK -70K | +14% |
| Net profit | DKK 587K | +17228% |
| Total assets | DKK 2M | +54% |
| Equity | DKK -84K | +87% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 71 | 35 | -3 | -98 | -66 | 90 | -26 | -56 | -41 | -61 | -76 | -81 | -70 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -17 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 14 | 35 | -3 | -98 | -66 | 74 | -26 | -56 | -41 | -61 | -76 | -81 | -70 |
| Depreciation & amort. | -0 | -63 | -68 | -60 | -66 | -954 | -12 | -12 | -12 | -12 | -12 | -12 | -12 |
| EBIT | 14 | -29 | -71 | -158 | -131 | -881 | -37 | -68 | -52 | -72 | -88 | -93 | -81 |
| Net financials | 239 | -8 | 183 | 791 | -464 | -71 | -294 | 70 | -19 | 128 | -227 | 74 | 633 |
| Profit before tax | 253 | -37 | 112 | 633 | -595 | -951 | -331 | 2 | -71 | 55 | -315 | -19 | 551 |
| Tax | -24 | -28 | -39 | 24 | -44 | -2 | -9 | -15 | -15 | -15 | -19 | -23 | -36 |
| Net profit | 277 | -9 | 151 | 609 | -551 | -949 | -322 | 17 | -56 | 70 | -296 | 3 | 587 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.289 | 3.509 | 3.875 | 4.301 | 4.431 | 1.677 | 1.201 | 1.252 | 1.236 | 1.378 | 1.172 | 1.283 | 1.974 |
| Equity | — | 754 | 905 | 1.514 | 862 | -87 | -409 | -393 | -449 | -379 | -675 | -671 | -84 |
| Long-term debt | 1.477 | 1.471 | 1.440 | 2.716 | 4.474 | 1.497 | 1.394 | 1.279 | 1.155 | 523 | 469 | 442 | 403 |
| Short-term debt | 1.017 | 1.284 | 1.531 | 1.428 | 1.332 | 1.015 | 913 | 1.005 | 1.108 | 1.234 | 1.378 | 1.512 | 1.655 |
| Total debt | 2.494 | 2.755 | 2.971 | 2.787 | 5.806 | 2.512 | 2.307 | 2.284 | 2.263 | 1.757 | 1.847 | 1.954 | 2.058 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2008 | |
| Individual | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Hedegaard | Audit | 0 companies |