| Revenue | DKK -6,1M | +3286% |
| EBITDA | DKK -6,2M | -2534% |
| Net profit | DKK -6,9M | -532% |
| Total assets | DKK 9,9M | -40% |
| Equity | DKK 4,6M | -60% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 | 13 | 4 | -301 | 70 | 83 | 84 | 78 | 59 | 48 | -69 | -36 | -179 | -6.060 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -57 | -3 | -0 | -55 | -100 |
| EBITDA | 4 | 13 | 4 | -301 | 70 | 83 | 84 | 78 | 59 | -9 | -72 | -36 | -234 | -6.160 |
| Depreciation & amort. | -0 | -0 | -39 | -39 | -39 | -39 | -85 | -97 | -122 | -146 | -175 | -301 | -306 | -201 |
| EBIT | 4 | 13 | -35 | -341 | 31 | 44 | -2 | -19 | -63 | -154 | -247 | -337 | -539 | -6.361 |
| Net financials | 1.455 | -700 | 1.427 | 1.655 | -664 | 789 | -97 | -188 | 813 | 956 | 127 | -112 | -461 | -507 |
| Profit before tax | 1.458 | -679 | 1.392 | 1.321 | -633 | 833 | -99 | -208 | 751 | 802 | -120 | -449 | -1.000 | -6.867 |
| Tax | 367 | -171 | 355 | 319 | -130 | 192 | -3 | -24 | 171 | 190 | -38 | -67 | 85 | -0 |
| Net profit | 1.091 | -508 | 1.037 | 1.002 | -502 | 641 | -96 | -183 | 538 | 572 | -82 | -382 | -1.086 | -6.867 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.094 | 10.720 | 0 | 0 | 12.094 | 13.416 | 12.633 | 12.464 | 13.117 | 14.684 | 14.534 | 13.956 | 16.422 | 9.926 |
| Equity | 10.572 | 10.480 | 0 | 0 | 12.017 | 12.657 | 12.562 | 12.378 | 12.916 | 13.388 | 13.206 | 12.724 | 11.538 | 4.571 |
| Long-term debt | 0 | 0 | 0 | 0 | 12 | 12 | 12 | 12 | 147 | 307 | 108 | 110 | 110 | 4.674 |
| Short-term debt | 522 | -240 | 0 | 0 | 65 | 746 | 59 | 73 | 53 | 989 | 1.221 | 1.122 | 4.774 | 680 |
| Total debt | 522 | -240 | 0 | 0 | 77 | 758 | 71 | 85 | 200 | 1.296 | 1.328 | 1.232 | 4.884 | 5.355 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ | Audit | 1992 | — | — |
| Audit | 1976 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 1976 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut.rev. J. Nielsson | Audit | 0 companies |
| Statsaut. revisor Henning Madsen | Audit | 0 companies |