| Revenue | DKK -637K | +360% |
| EBITDA | DKK -957K | -96% |
| Net profit | DKK -2,4M | +50% |
| Total assets | DKK 11,3M | -20% |
| Equity | DKK 4,1M | -37% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 89 | 82 | 92 | 90 | 1.802 | 1.310 | 757 | 1.594 | 555 | 805 | 991 | 620 | -139 | -637 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -132 | -2 | -0 | -0 | -1 | -2 | -0 | -0 | -0 |
| EBITDA | 31 | 43 | 69 | 62 | 1.585 | 250 | 483 | 1.193 | 555 | 410 | 560 | -3.985 | -489 | -957 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -0 | -0 | -0 | -0 |
| EBIT | 31 | 43 | 69 | 62 | 1.585 | 250 | 483 | 1.193 | 555 | 408 | 560 | -3.985 | -489 | -957 |
| Net financials | -15 | -32 | -9 | 55 | -349 | 2.957 | 44 | -231 | -341 | -318 | -304 | -1.198 | -4.621 | -1.504 |
| Profit before tax | 16 | 11 | 60 | 117 | 1.235 | 3.207 | 527 | 963 | 214 | 90 | 256 | -578 | -4.760 | -2.461 |
| Tax | 4 | 3 | -0 | 27 | 250 | -589 | -0 | -0 | 131 | -0 | -0 | -0 | -29 | -86 |
| Net profit | 12 | 8 | 60 | 89 | 985 | 3.796 | 527 | 963 | 83 | 90 | 256 | -578 | -4.731 | -2.376 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.292 | 1.262 | 1.272 | 14.316 | 15.957 | 19.283 | 20.127 | 38.334 | 38.004 | 41.587 | 17.823 | 19.322 | 14.060 | 11.260 |
| Equity | 750 | 758 | 819 | 2.698 | 3.684 | 10.453 | 6.749 | 28.858 | 29.549 | 34.143 | 456 | 11.205 | 6.474 | 4.098 |
| Long-term debt | 424 | 379 | 339 | 11.366 | 11.478 | 9.510 | 3.032 | 8.620 | 6.773 | 7.444 | 17.367 | 6.118 | 4.718 | 4.612 |
| Short-term debt | 118 | 125 | 114 | 142 | 685 | -1.270 | 9.774 | 0 | 826 | 0 | 0 | 1.999 | 2.868 | 2.550 |
| Total debt | 542 | 504 | 453 | 11.508 | 12.163 | 8.241 | 12.806 | 8.620 | 7.599 | 7.444 | 17.367 | 8.117 | 7.586 | 7.162 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Audit | Audit | 1993 | — | — |
DS Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
AS Management | Management | 1976 | — | — |
AH Audit | Audit | 1995 | — | — |
SS Management | Management | 1976 | — | — |
GC Management | Management | 1976 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jarl Bjørn Kraft | Audit | 0 companies |
| Daniel Sin Hadziselimovic Andersen | Chief Executive Officer | 0 companies |
| Ants Saare | Management | 0 companies |
| Arne Høxbro Larsen | Audit | 0 companies |
| Siim Saare | Management | 0 companies |
| Grethe Christiansen | Management | 0 companies |