| Revenue | DKK -22K | -38% |
| EBITDA | DKK -22K | +38% |
| Net profit | DKK 147K | -34% |
| Total assets | DKK 5M | -4% |
| Equity | DKK 4,9M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 202 | 191 | 171 | 19 | 0 | -24 | -26 | -30 | -36 | -29 | -29 | -25 | -35 | -22 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 113 | 107 | 88 | 2.066 | -18 | -24 | -26 | -30 | -36 | -29 | -29 | -25 | -35 | -22 |
| Depreciation & amort. | 35 | 40 | 47 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 78 | 67 | 41 | 2.066 | -18 | -24 | -26 | -30 | -36 | -29 | -29 | -25 | -35 | -22 |
| Net financials | 3 | 3 | 2 | 535 | -89 | 425 | 251 | 208 | 44 | 526 | -216 | -158 | 319 | 211 |
| Profit before tax | — | — | 43 | 2.601 | -107 | 401 | 225 | 178 | 8 | 497 | -245 | -183 | 284 | 189 |
| Tax | 12 | 27 | -3 | 170 | -23 | 88 | 49 | 39 | 3 | 109 | -54 | -40 | 63 | 42 |
| Net profit | 69 | 42 | 46 | 2.432 | -83 | 313 | 175 | 139 | 5 | 388 | -191 | -143 | 222 | 147 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.786 | 3.818 | 3.873 | 6.432 | 6.195 | 6.494 | 6.621 | 6.542 | 5.225 | 5.630 | 5.483 | 5.151 | 5.163 | 4.955 |
| Equity | — | — | 3.822 | 6.254 | 6.171 | 6.484 | 6.569 | 4.680 | 4.685 | 4.963 | 4.772 | 4.629 | 4.851 | 4.948 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 53 | 42 | 51 | 178 | 24 | 10 | 52 | 1.862 | 540 | 667 | 711 | 522 | 313 | 7 |
| Total debt | 53 | 42 | 51 | 178 | 24 | 10 | 52 | 1.862 | 540 | 667 | 711 | 522 | 313 | 7 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Audit | Audit | 1996 | — | — |
IØ Audit | Audit | 1982 | — | — |
KB Management | Management | 1982 | — | — |
AH Audit | Audit | 1982 | — | — |
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 |
|---|---|---|
| MARNA MØLLER A/S | Audit | 0 companies |
| Ib Østlund | Audit | 0 companies |
| Kim Bach | Management | 0 companies |
| Allan Hoff-Jessen | Audit | 0 companies |