| Revenue | DKK 0 | — |
| EBITDA | DKK -42K | -15% |
| Net profit | DKK 80K | -46% |
| Total assets | DKK 12,2M | -3% |
| Equity | DKK 8,7M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -19 | -27 | -25 | -39 | -47 | -39 | -54 | -37 | -35 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -19 | -27 | -25 | -39 | -47 | -39 | -54 | -37 | -35 | -38 | -38 | -51 | -37 | -42 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -19 | -27 | -25 | -39 | -47 | -39 | -54 | -37 | -35 | -38 | -38 | -51 | -37 | -42 |
| Net financials | -337 | -446 | 3.206 | 72 | 296 | -417 | 559 | 1.095 | 697 | 2.063 | 485 | 5.707 | 234 | 145 |
| Profit before tax | -357 | -473 | 3.181 | 34 | 249 | -455 | 505 | 1.058 | 662 | 2.026 | 447 | 5.656 | 197 | 103 |
| Tax | -159 | -159 | -179 | 99 | 129 | -28 | 186 | 307 | -186 | 565 | 218 | 1.998 | 48 | 23 |
| Net profit | -198 | -315 | 3.360 | -65 | 120 | -428 | 320 | 751 | 848 | 1.460 | 229 | 3.659 | 149 | 80 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.720 | 14.777 | 18.518 | 19.328 | 20.716 | 19.361 | 18.034 | 9.536 | 10.580 | 11.500 | 10.544 | 15.441 | 12.572 | 12.186 |
| Equity | -1.422 | -1.737 | 1.623 | 1.558 | 1.678 | 1.250 | 1.570 | 2.320 | 3.169 | 4.629 | 4.858 | 8.516 | 8.665 | 8.745 |
| Long-term debt | 3.573 | 3.278 | 3.369 | 3.797 | 3.162 | 2.497 | 1.827 | 1.553 | 2.708 | 2.101 | 1.482 | 851 | 269 | 0 |
| Short-term debt | 12.569 | 13.236 | 13.526 | 13.484 | 15.393 | 15.246 | 14.302 | 5.244 | 4.674 | 4.674 | 4.059 | 6.073 | 3.638 | 3.440 |
| Total debt | 16.142 | 16.514 | 16.895 | 17.281 | 18.555 | 17.743 | 16.130 | 6.797 | 7.382 | 6.775 | 5.540 | 6.924 | 3.907 | 3.440 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2009 | — | — | |
SH Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| MS REVISION STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Sune Høj Kodahl | Management | 0 companies |