| Revenue | DKK -34K | -2% |
| EBITDA | DKK -34K | +2% |
| Net profit | DKK -34K | +3% |
| Total assets | DKK 13K | -1% |
| Equity | DKK -185K | -23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 556 | 289 | -79 | 446 | 519 | 291 | -139 | 294 | -34 | -157 | -33 | -35 | -35 | -34 |
| Staff expenses | -221 | -536 | -592 | -154 | -380 | -239 | -338 | -330 | -9 | -2 | -0 | -0 | -0 | -0 |
| EBITDA | 336 | -247 | -671 | 293 | 139 | 52 | -477 | -36 | -43 | -159 | -33 | -35 | -35 | -34 |
| Depreciation & amort. | -1 | -80 | -15 | -14 | -14 | -14 | -14 | -6 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 335 | -327 | -687 | 278 | 125 | 37 | -492 | -42 | -43 | -159 | -33 | -35 | -35 | -34 |
| Net financials | 70 | -20 | -39 | 0 | 14 | -0 | -1 | -1 | -2 | -0 | -0 | -3 | -0 | -0 |
| Profit before tax | 405 | -347 | -726 | 278 | 138 | 37 | -493 | -43 | -45 | -159 | -33 | -38 | -35 | -34 |
| Tax | 102 | -82 | -0 | -0 | -0 | -0 | -42 | -9 | -9 | 96 | -0 | 36 | -0 | -0 |
| Net profit | 303 | -265 | -726 | 278 | 138 | 37 | -451 | -34 | -36 | -255 | -33 | -74 | -35 | -34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.571 | 1.180 | 352 | 679 | 916 | 777 | 337 | 307 | 270 | 51 | 46 | 14 | 14 | 13 |
| Equity | 1.500 | 1.139 | 313 | 591 | 730 | 767 | 316 | 282 | 247 | -8 | -42 | -116 | -151 | -185 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 61 | 41 | 39 | 88 | 186 | 10 | 21 | 24 | 23 | 59 | 87 | 129 | 164 | 198 |
| Total debt | 61 | 41 | 39 | 88 | 186 | 10 | 21 | 24 | 23 | 59 | 87 | 129 | 164 | 198 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ED Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Dybdahl | Audit | 0 companies |