| Revenue | DKK -127K | +259% |
| EBITDA | DKK -131K | -243% |
| Net profit | DKK -125K | -266% |
| Total assets | DKK 139K | -12% |
| Equity | DKK -2M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 57 | -240 | -258 | -266 | -196 | -151 | -205 | -179 | -82 | 13 | -45 | -159 | -36 | -127 |
| Staff expenses | -2 | -6 | -4 | -2 | -2 | -4 | -2 | -49 | -2 | -2 | -2 | -2 | -3 | -3 |
| EBITDA | 55 | -246 | -262 | -268 | -198 | -156 | -208 | -228 | -84 | 11 | -47 | -161 | -38 | -131 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 55 | -246 | -262 | -268 | -198 | -156 | -208 | -228 | -84 | 11 | -47 | -161 | -38 | -131 |
| Net financials | -3 | -7 | -1 | 2 | -13 | 1 | 4 | 1 | -4 | 2 | 0 | 5 | 4 | 6 |
| Profit before tax | 52 | -254 | -261 | -266 | -211 | -154 | -204 | -227 | -88 | 13 | -47 | -156 | -34 | -125 |
| Tax | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 52 | -254 | -261 | -266 | -211 | -154 | -204 | -227 | -88 | 13 | -47 | -156 | -34 | -125 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.196 | 4.296 | 4.555 | 47 | 36 | 76 | 472 | 237 | 158 | 189 | 218 | 107 | 158 | 139 |
| Equity | 55 | -199 | -460 | -726 | -939 | -1.093 | -1.297 | -1.524 | -1.612 | -1.600 | -1.647 | -1.802 | -1.837 | -1.962 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.660 | 1.755 | 1.774 | 1.833 | 1.884 | 1.972 | 2.081 |
| Short-term debt | 4.141 | 4.495 | 5.014 | 772 | 974 | 1.169 | 1.769 | 101 | 15 | 15 | 32 | 25 | 23 | 20 |
| Total debt | 4.141 | 4.495 | 5.014 | 772 | 974 | 1.169 | 1.769 | 1.762 | 1.770 | 1.789 | 1.865 | 1.910 | 1.995 | 2.100 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EH Audit | Audit | 1975 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2023 | |
| Individual | 25.0% | 25.0% | 2023 | |
| Individual | 25.0% | 25.0% | 2023 | |
| Individual | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Henriksen | Audit | 0 companies |