| Revenue | DKK 60K | -20% |
| EBITDA | DKK 60K | -20% |
| Net profit | DKK 96K | -45% |
| Total assets | DKK 1,5M | -13% |
| Equity | DKK -1,2M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -2 | -2 | -2 | -18 | -3 | -3 | -2 | -1 | 9 | 35 | 34 | 75 | 60 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -2 | -2 | -2 | -18 | -3 | -3 | -2 | -1 | 9 | 35 | 34 | 75 | 60 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -2 | -2 | -2 | -18 | -3 | -3 | -2 | -1 | 9 | 35 | 34 | 75 | 60 |
| Net financials | -609 | 43 | 520 | -277 | 92 | 38 | -129 | -416 | -830 | -6 | -11 | -12 | 112 | 46 |
| Profit before tax | -614 | 41 | 518 | -280 | 75 | 36 | -133 | -419 | -831 | 2 | 23 | 23 | 187 | 106 |
| Tax | -6 | -7 | -5 | -1 | 17 | 1 | 2 | -2 | -1 | 1 | 5 | 5 | 13 | 9 |
| Net profit | -608 | 48 | 522 | -278 | 58 | 35 | -135 | -417 | -829 | 2 | 18 | 18 | 174 | 96 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.283 | 2.141 | 2.462 | 1.936 | 1.997 | 2.035 | 2.155 | 1.727 | 884 | 1.217 | 1.250 | 1.768 | 1.776 | 1.541 |
| Equity | -484 | -436 | 86 | -192 | -134 | -100 | -235 | -652 | -1.481 | -1.479 | -1.461 | -1.444 | -1.270 | -1.173 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.767 | 2.577 | 2.376 | 2.128 | 2.131 | 2.135 | 2.390 | 2.379 | 2.365 | 2.696 | 2.711 | 3.212 | 3.045 | 2.714 |
| Total debt | 2.767 | 2.577 | 2.376 | 2.128 | 2.131 | 2.135 | 2.390 | 2.379 | 2.365 | 2.696 | 2.711 | 3.212 | 3.045 | 2.714 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Audit | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Brangstrup | Audit | 0 companies |