| Revenue | DKK -69K | -26% |
| EBITDA | DKK -77K | +48% |
| Net profit | DKK -16,7M | -880% |
| Total assets | DKK 15,8M | -52% |
| Equity | DKK 15,6M | -52% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.516 | 4.551 | 1.286 | 1.316 | 1.288 | 819 | 1.356 | 1.179 | 209 | -38 | -68 | -136 | -93 | -69 |
| Staff expenses | -0 | -450 | -640 | -652 | -645 | -414 | -0 | -22 | -16 | -16 | -16 | -16 | -16 | -16 |
| EBITDA | 1.216 | 4.101 | 646 | 403 | 13.951 | 1.384 | 1.035 | -1.603 | 175 | -104 | -84 | -172 | -148 | -77 |
| Depreciation & amort. | 245 | -0 | -0 | -0 | 6.700 | 487 | -0 | -42 | -21 | -3 | -8 | -11 | -0 | -0 |
| EBIT | 971 | 4.101 | 646 | 403 | 7.251 | 897 | 1.035 | -1.644 | 154 | -107 | -92 | -183 | -148 | -77 |
| Net financials | 1.450 | -1.159 | -174 | -669 | -4.036 | -4.226 | 31 | 755 | 1.530 | 2.931 | 3.040 | 581 | 2.561 | -16.610 |
| Profit before tax | -2.855 | 2.942 | 677 | 212 | 3.215 | -3.454 | 1.066 | -889 | 1.684 | 2.824 | 2.948 | 398 | 2.414 | -16.687 |
| Tax | 331 | 84 | 102 | 239 | 34 | -0 | 2.071 | -172 | 27 | 317 | 432 | 109 | 274 | 5 |
| Net profit | -3.187 | 2.857 | 575 | -27 | 3.181 | -3.454 | -1.005 | -717 | 1.658 | 2.507 | 2.516 | 289 | 2.140 | -16.692 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.618 | 29.303 | 33.091 | 35.081 | 39.219 | 39.699 | 40.244 | 37.711 | 27.733 | 28.809 | 33.993 | 30.981 | 32.948 | 15.823 |
| Equity | 23.365 | 26.126 | 26.602 | 25.975 | 29.155 | 25.600 | 24.595 | 23.878 | 25.392 | 27.789 | 30.192 | 30.367 | 32.389 | 15.576 |
| Long-term debt | 0 | 0 | 0 | 0 | 5.539 | 5.349 | 5.092 | 4.830 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.105 | 2.029 | 5.364 | 8.027 | 3.490 | 7.715 | 7.733 | 6.773 | 2.340 | 1.019 | 3.800 | 613 | 559 | 247 |
| Total debt | 1.105 | 2.029 | 5.364 | 8.027 | 9.028 | 13.064 | 12.826 | 11.603 | 2.340 | 1.019 | 3.800 | 613 | 559 | 247 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Audit | Audit | 1981 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1981 | — | — | |
| Board of Directors | 1981 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Aage Grynderup | Audit | 0 companies |
| Torben Haldrup | Board of Directors | 0 companies |
| Birgitte Welling | Board of Directors | 0 companies |