| Revenue | DKK 529K | -365% |
| EBITDA | DKK -907K | -11% |
| Net profit | DKK -1,3M | +37% |
| Total assets | DKK 9M | -12% |
| Equity | DKK 7,6M | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 107 | 848 | — | — | 6 | -13 | -13 | -18 | 0 | -119 | 56 | -200 | 529 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 107 | 885 | 0 | 0 | 6 | -13 | -13 | 312 | -37 | -119 | -1.363 | -816 | -907 |
| Depreciation & amort. | -49 | 18 | -0 | -0 | -0 | -0 | -0 | -0 | -47 | -65 | -133 | -166 | -184 |
| EBIT | 58 | 867 | 0 | 0 | 6 | -13 | -13 | 312 | -84 | -184 | -1.495 | -982 | -1.091 |
| Net financials | 38 | 904 | 0 | 0 | 940 | 1.098 | 1.964 | -34 | 521 | 4.129 | -907 | -1.033 | -183 |
| Profit before tax | 24 | 906 | 0 | 0 | 946 | 1.085 | 1.951 | 278 | 437 | 3.946 | -2.403 | -2.015 | -1.275 |
| Tax | -0 | -32 | -0 | -0 | 26 | 29 | 10 | 11 | -43 | -23 | -18 | -0 | -0 |
| Net profit | 24 | 938 | 0 | 0 | 920 | 1.056 | 1.941 | 267 | 480 | 3.968 | -2.384 | -2.015 | -1.275 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.484 | 6.491 | 0 | 0 | 8.174 | 8.784 | 10.156 | 10.821 | 10.792 | 16.111 | 12.877 | 10.195 | 8.990 |
| Equity | 5.360 | 6.298 | 0 | 0 | 8.140 | 8.746 | 10.138 | 10.350 | 10.775 | 14.687 | 11.103 | 8.970 | 7.573 |
| Long-term debt | 32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 657 | 563 | 468 | 372 |
| Short-term debt | 1.092 | 193 | 0 | 0 | 34 | 38 | 18 | 471 | 17 | 760 | 1.211 | 757 | 1.045 |
| Total debt | 1.124 | 193 | 0 | 0 | 34 | 38 | 18 | 471 | 17 | 1.417 | 1.775 | 1.225 | 1.417 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Audit | Audit | 1980 | — | — |
KR Audit | Audit | 1980 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2024 | |
| Individual | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Madsen | Audit | 0 companies |
| Kjelds Revision | Audit | 0 companies |