| Revenue | DKK 0 | — |
| EBITDA | DKK -56K | +88% |
| Net profit | DKK -183K | -143% |
| Total assets | DKK 5,9M | -47% |
| Equity | DKK 5,9M | -47% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -277 | 509 | 1.694 | 1.932 | 1.103 | 712 | 730 | 588 | 782 | -159 | -97 | 107 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -550 | -600 | -600 | -600 | -740 | -768 | -448 | -0 |
| EBITDA | -452 | 333 | 963 | 1.010 | 8.159 | -149 | -204 | -499 | -544 | 15.992 | -877 | -447 | -56 |
| Depreciation & amort. | -0 | -0 | -530 | -497 | -162 | -177 | -177 | -180 | -180 | 8.452 | -272 | 10 | -0 |
| EBIT | -452 | 333 | 432 | 513 | 7.997 | -326 | -381 | -679 | -724 | 7.540 | -1.148 | -457 | -56 |
| Net financials | -435 | -375 | -142 | -354 | 2 | 130 | 78 | 160 | 179 | 1.311 | -1.128 | 382 | 188 |
| Profit before tax | -869 | -42 | -2.712 | 159 | 8.088 | -294 | -350 | -621 | -538 | 8.851 | -2.276 | -75 | 132 |
| Tax | -32 | -206 | -240 | 201 | 1.734 | 180 | -0 | 48 | 40 | 1.018 | -253 | -0 | 315 |
| Net profit | 1.697 | -22 | -2.473 | -42 | 6.354 | -474 | -350 | -669 | -577 | 7.834 | -2.024 | -75 | -183 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.354 | 27.664 | 38.337 | 38.596 | 27.988 | 25.161 | 24.754 | 24.122 | 23.581 | 29.204 | 16.277 | 11.112 | 5.890 |
| Equity | 11.045 | 11.024 | 18.920 | 18.878 | 13.975 | 13.101 | 12.752 | 12.082 | 11.505 | 18.142 | 16.118 | 11.033 | 5.850 |
| Long-term debt | 4.235 | 1.851 | 4.872 | 4.999 | 269 | 269 | 269 | 269 | 317 | 66 | 68 | 0 | 0 |
| Short-term debt | 2.898 | 3.149 | 2.950 | 2.843 | 2.332 | 341 | 275 | 257 | 198 | 1.197 | 91 | 79 | 40 |
| Total debt | 7.133 | 5.000 | 7.822 | 7.843 | 2.602 | 611 | 544 | 526 | 516 | 1.263 | 159 | 79 | 40 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1974 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2002 | |
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet S.A. Christensen | Audit | 0 companies |
| Jesper Rasmussen | Board of Directors | 0 companies |
| Erik Simon Nathan | Board of Directors | 0 companies |