| Revenue | DKK -86K | +24% |
| EBITDA | DKK -326K | -5% |
| Net profit | DKK 231K | -89% |
| Total assets | DKK 19M | -6% |
| Equity | DKK 18,9M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | 965 | 1.274 | — | — | — | -85 | -97 | -69 | -86 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -60 | -241 | -240 | -240 | -240 | -240 |
| EBITDA | 0 | 0 | -8 | -7 | -7 | 956 | 1.267 | 15.795 | -100 | -252 | -325 | -337 | -309 | -326 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | 0 | -8 | -7 | -7 | 956 | 1.267 | 15.795 | -100 | -252 | -325 | -337 | -309 | -326 |
| Net financials | 0 | 0 | 227 | 352 | 279 | 65 | 694 | 16.170 | -1.200 | 5.243 | 813 | -1.850 | 2.353 | 574 |
| Profit before tax | 0 | 0 | 219 | 345 | 272 | 1.022 | 1.961 | 16.163 | -1.286 | 4.959 | 489 | -2.187 | 2.044 | 249 |
| Tax | -0 | -0 | -0 | -0 | -0 | 8 | 151 | -83 | -0 | 804 | 119 | -0 | -0 | 18 |
| Net profit | 0 | 0 | 219 | 345 | 272 | 1.014 | 1.810 | 16.246 | -1.286 | 4.156 | 370 | -2.187 | 2.044 | 231 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.401 | 4.373 | 4.500 | 4.752 | 5.293 | 6.332 | 8.174 | 22.497 | 20.563 | 26.615 | 23.367 | 19.690 | 20.233 | 18.963 |
| Equity | 4.301 | 4.273 | 4.492 | 4.737 | 4.909 | 5.822 | 7.529 | 21.943 | 20.549 | 24.594 | 23.351 | 19.665 | 20.208 | 18.939 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 100 | 100 | 8 | 15 | 384 | 510 | 646 | 553 | 13 | 2.021 | 15 | 25 | 24 | 24 |
| Total debt | 100 | 100 | 8 | 15 | 384 | 510 | 646 | 553 | 13 | 2.021 | 15 | 25 | 24 | 24 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Audit | Audit | 2020 | — | — |
HK Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ryding | Audit | 0 companies |
| Henrik Kenneth Nielsen | Management | 0 companies |