| Revenue | DKK 367K | -15% |
| EBITDA | DKK -15K | -150% |
| Net profit | DKK -102K | +20% |
| Total assets | DKK 1,3M | -21% |
| Equity | DKK 995K | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -34 | 13 | -16 | -103 | -111 | -120 | 5 | 112 | 370 | 394 | 430 | 367 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -275 | -275 | -288 | -312 | -316 | -400 | -382 |
| EBITDA | 1.285 | -34 | 13 | -16 | -103 | -111 | -395 | -269 | -176 | 80 | 77 | 31 | -15 |
| Depreciation & amort. | -0 | -2 | -12 | -19 | -37 | -47 | -52 | -73 | -55 | 11 | -98 | -201 | -138 |
| EBIT | 1.285 | -36 | 2 | -35 | -140 | -159 | -447 | -342 | -231 | 69 | -20 | -170 | -154 |
| Net financials | 1.308 | 921 | 1.864 | -15 | 22 | 52 | -61 | 110 | 71 | 104 | -160 | 42 | 52 |
| Profit before tax | 1.292 | 885 | 1.866 | -51 | -118 | -107 | -507 | -232 | -161 | 173 | -181 | -128 | -102 |
| Tax | -2 | -7 | 2 | 18 | 5 | -0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.294 | 892 | 1.863 | -69 | -123 | -106 | -506 | -232 | -161 | 173 | -181 | -128 | -102 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.612 | 4.359 | 5.980 | 5.659 | 2.825 | 2.686 | 2.251 | 1.900 | 1.704 | 1.918 | 1.666 | 1.591 | 1.256 |
| Equity | 3.599 | 4.341 | 5.954 | 5.635 | 2.801 | 2.643 | 2.084 | 1.798 | 1.527 | 1.699 | 1.404 | 1.158 | 995 |
| Long-term debt | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 19 | 26 | 24 | 23 | 42 | 167 | 102 | 178 | 218 | 262 | 433 | 261 |
| Total debt | 13 | 19 | 26 | 24 | 23 | 42 | 167 | 102 | 178 | 218 | 262 | 433 | 261 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Audit | Audit | 2008 | — | — |
AL Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kaj Aage Rasmussen | Audit | 0 companies |
| Anker Lauritsen | Founder | 0 companies |