| Revenue | DKK -87K | -23% |
| EBITDA | DKK -441K | +5% |
| Net profit | DKK -345K | +47% |
| Total assets | DKK 1,8M | -20% |
| Equity | DKK 1,3M | -21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -24 | 21 | -4 | -15 | -18 | -4 | -47 | -71 | -69 | -113 | -57 | -62 | -113 | -87 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -153 | -309 | -321 | -316 | -334 | -353 | -352 | -355 |
| EBITDA | -24 | 40 | -4 | 55 | 46 | -4 | -201 | -380 | -390 | -429 | -390 | -414 | -464 | -441 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -27 | -27 | -27 | -27 | -27 | -27 | -20 |
| EBIT | -24 | 40 | -4 | 55 | 46 | -4 | -207 | -407 | -417 | -456 | -417 | -441 | -491 | -462 |
| Net financials | 115 | 41 | 59 | 159 | 121 | 30 | 593 | 270 | 330 | 566 | 99 | -190 | -180 | 100 |
| Profit before tax | — | 80 | 55 | 215 | 167 | 27 | 386 | -137 | -87 | 111 | -318 | -632 | -671 | -361 |
| Tax | 12 | -12 | 19 | 15 | 9 | 11 | -5 | -14 | -4 | -3 | -0 | -5 | -15 | -16 |
| Net profit | 79 | 92 | 36 | 200 | 157 | 15 | 391 | -122 | -83 | 114 | -318 | -627 | -656 | -345 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.815 | 3.794 | 3.763 | 3.712 | 3.650 | 3.876 | 4.056 | 3.516 | 3.331 | 3.521 | 3.344 | 2.819 | 2.277 | 1.821 |
| Equity | — | 3.403 | 3.342 | 3.438 | 3.496 | 3.410 | 3.697 | 3.469 | 3.278 | 3.282 | 2.964 | 2.337 | 1.680 | 1.335 |
| Long-term debt | 18 | -13 | 0 | 0 | 0 | 166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 206 | -290 | 215 | 181 | 87 | 167 | 153 | 15 | 53 | 239 | 380 | 482 | 597 | 485 |
| Total debt | 224 | -303 | 215 | 181 | 87 | 334 | 153 | 15 | 53 | 239 | 380 | 482 | 597 | 485 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Audit | Audit | 1982 | — | — |
AH Management | Management | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Sørensen | Audit | 0 companies |
| Axel Hagdrup | Management | 0 companies |