| Revenue | DKK 196K | +37% |
| EBITDA | DKK 12K | -51% |
| Net profit | DKK -206K | -285% |
| Total assets | DKK 4,8M | -6% |
| Equity | DKK 3,7M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 146 | 199 | 177 | 215 | 225 | 212 | 230 | 240 | 258 | 160 | 153 | 184 | 144 | 196 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -61 | -114 | -118 | -184 |
| EBITDA | 146 | 199 | 177 | 215 | 225 | 212 | 230 | 240 | 271 | 160 | 92 | 70 | 25 | 12 |
| Depreciation & amort. | 53 | 46 | -1 | -2 | -2 | -2 | -2 | -2 | 6 | -2 | -276 | -2 | -2 | -0 |
| EBIT | 93 | 153 | 176 | 213 | 224 | 210 | 229 | 238 | 265 | 158 | -184 | 69 | 24 | 12 |
| Net financials | -373 | 13 | 322 | 270 | -204 | -285 | -30 | -23 | 98 | 53 | 92 | 48 | 88 | -219 |
| Profit before tax | -281 | 166 | 498 | 483 | 20 | -75 | 199 | 215 | 362 | 212 | -92 | 116 | 112 | -206 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 2 | 3 | -3 | 1 | -0 | -0 | -0 | -0 |
| Net profit | -281 | 166 | 498 | 483 | 20 | -75 | 196 | 213 | 365 | 211 | -92 | 116 | 112 | -206 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.092 | 7.064 | 7.215 | 7.130 | 6.792 | 6.590 | 6.112 | 5.952 | 6.155 | 7.003 | 5.165 | 5.127 | 5.106 | 4.799 |
| Equity | 1.870 | 2.036 | 2.361 | 2.798 | 2.739 | 2.666 | 2.864 | 3.013 | 3.380 | 3.655 | 3.777 | 3.895 | 3.949 | 3.682 |
| Long-term debt | 4.742 | 4.569 | 4.431 | 3.981 | 3.722 | 3.645 | 2.406 | 2.086 | 1.966 | 1.847 | 1.124 | 1.028 | 932 | 833 |
| Short-term debt | 481 | 459 | 423 | 351 | 330 | 279 | 842 | 853 | 809 | 1.501 | 264 | 204 | 225 | 285 |
| Total debt | 5.222 | 5.028 | 4.854 | 4.333 | 4.053 | 3.924 | 3.248 | 2.939 | 2.775 | 3.348 | 1.388 | 1.232 | 1.157 | 1.118 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK | Audit | 1997 | — | — |
OG Audit | Audit | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Kristian Mølgaard | Audit | 0 companies |
| Ole Guldbæk Dahl | Audit | 0 companies |