| Revenue | DKK -109K | +1% |
| EBITDA | DKK -109K | -1% |
| Net profit | DKK 500K | -79% |
| Total assets | DKK 20,3M | -3% |
| Equity | DKK 20,3M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 93 | 117 | — | -80 | -77 | -209 | -85 | -110 | -117 | -111 | -126 | -118 | -107 | -109 |
| Staff expenses | -2 | -3 | -0 | -4 | -3 | -3 | -4 | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 152 | 120 | 0 | -84 | -80 | -212 | -89 | -114 | -117 | -111 | -126 | -118 | -107 | -109 |
| Depreciation & amort. | -28 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 124 | 120 | 0 | -84 | -80 | -212 | -89 | -114 | -117 | -111 | -126 | -118 | -107 | -109 |
| Net financials | -880 | -1.928 | 0 | 2.469 | -3.807 | 1.869 | 364 | 1.017 | -40 | 2.692 | -916 | -131 | 2.768 | 751 |
| Profit before tax | -721 | -1.786 | 0 | 2.385 | -3.886 | 1.658 | 275 | 904 | -157 | 2.582 | -1.042 | -249 | 2.660 | 643 |
| Tax | 57 | 69 | -0 | 470 | -121 | 320 | 60 | 191 | 0 | 504 | -0 | -0 | 305 | 142 |
| Net profit | -778 | -1.855 | 0 | 1.914 | -3.765 | 1.338 | 215 | 713 | -157 | 2.077 | -1.042 | -249 | 2.355 | 500 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.077 | 22.502 | 0 | 0 | 19.957 | 20.949 | 20.506 | 20.856 | 20.064 | 22.100 | 20.000 | 19.051 | 20.975 | 20.320 |
| Equity | 20.636 | 22.394 | 0 | 0 | 19.923 | 20.760 | 20.475 | 20.688 | 20.031 | 21.608 | 19.966 | 19.017 | 20.672 | 20.273 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 92 | 0 | 139 | 0 | 0 | 0 | 0 | 269 | 13 |
| Short-term debt | -441 | -108 | 0 | 0 | 34 | 96 | 31 | 29 | 33 | 491 | 34 | 34 | 34 | 34 |
| Total debt | -441 | -108 | 0 | 0 | 34 | 188 | 31 | 168 | 33 | 491 | 34 | 34 | 302 | 47 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KV Audit | Audit | 1982 | — | — |
JF Management | Management | 1982 | — | — |
JC | Audit | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Vigsø | Audit | 0 companies |
| John Formsgaard | Management | 0 companies |
| John Corlin Bagger-Petersen | Audit | 0 companies |