| Revenue | DKK 10K | -51% |
| EBITDA | DKK -95K | -26% |
| Net profit | DKK 474K | -19% |
| Total assets | DKK 16,8M | +3% |
| Equity | DKK 16,7M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 73 | 29 | 39 | 22 | -116 | 27 | 26 | 30 | 33 | 37 | 34 | 17 | 21 | 10 |
| Staff expenses | -0 | -0 | -90 | -90 | -95 | -96 | -96 | -96 | -96 | -96 | -96 | -96 | -96 | -105 |
| EBITDA | 22 | -55 | -97 | -103 | -211 | -69 | -70 | -66 | -63 | -59 | -62 | -79 | -75 | -95 |
| Depreciation & amort. | -78 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -50 | -50 | -50 | -50 | -41 | -45 |
| EBIT | -56 | -155 | -197 | -203 | -311 | -169 | -170 | -166 | -113 | -109 | -112 | -129 | -117 | -140 |
| Net financials | 1.378 | 901 | 1.832 | -248 | 285 | 975 | -570 | 138 | -889 | 1.958 | -1.629 | 484 | 713 | 617 |
| Profit before tax | 1.321 | 746 | 1.635 | -451 | -27 | 806 | -740 | -28 | -1.002 | 1.849 | -1.740 | 355 | 596 | 477 |
| Tax | 129 | 296 | 380 | -16 | -15 | 155 | -11 | -5 | 30 | 60 | -0 | 11 | 11 | 3 |
| Net profit | 1.192 | 450 | 1.256 | -435 | -12 | 651 | -729 | -23 | -1.032 | 1.789 | -1.740 | 344 | 585 | 474 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.070 | 16.482 | 17.702 | 16.637 | 16.689 | 17.551 | 16.508 | 16.538 | 15.452 | 17.302 | 15.503 | 15.862 | 16.381 | 16.821 |
| Equity | 15.724 | 15.924 | 17.005 | 16.569 | 16.558 | 17.209 | 16.429 | 16.406 | 15.374 | 17.163 | 15.423 | 15.642 | 16.228 | 16.701 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 326 | 558 | 694 | 67 | 131 | 339 | 79 | 132 | 78 | 139 | 80 | 220 | 154 | 119 |
| Total debt | 326 | 558 | 694 | 67 | 131 | 339 | 79 | 132 | 78 | 139 | 80 | 220 | 154 | 119 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AV Audit | Audit | 1976 | — | — |
CM Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Vinther | Audit | 0 companies |
| Carsten Munk Thomsen | Audit | 0 companies |