| Revenue | DKK -131K | -24% |
| EBITDA | DKK -131K | +24% |
| Net profit | DKK -127K | +49% |
| Total assets | DKK 5,1M | -3% |
| Equity | DKK 5M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -121 | -81 | -121 | — | -26 | -81 | -216 | -173 | -45 | -154 | -134 | -173 | -131 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -121 | -81 | -121 | -872 | -26 | -81 | -880 | -173 | -45 | -154 | -134 | -173 | -131 |
| Depreciation & amort. | 37 | 53 | 68 | -82 | -89 | -91 | -119 | -101 | -93 | -81 | -85 | -102 | -102 | -98 |
| EBIT | -42 | -173 | -148 | -202 | -961 | -117 | -200 | -981 | -267 | -126 | -239 | -236 | -275 | -229 |
| Net financials | -36 | 773 | 1.140 | 915 | 448 | 864 | -3.884 | 1.105 | 103 | 120 | 169 | 11 | 25 | 102 |
| Profit before tax | -77 | 599 | 992 | 713 | -513 | 747 | -4.084 | 124 | -163 | -6 | -71 | -225 | -250 | -127 |
| Tax | -31 | 164 | 244 | 146 | 35 | 93 | -258 | 187 | 134 | -0 | 11 | -0 | -0 | -0 |
| Net profit | -47 | 435 | 748 | 567 | -548 | 654 | -3.825 | -63 | -298 | -6 | -82 | -225 | -250 | -127 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.936 | 11.440 | 13.033 | 13.677 | 13.233 | 13.696 | 9.996 | 8.328 | 6.360 | 6.337 | 7.007 | 5.880 | 5.246 | 5.088 |
| Equity | 8.606 | 9.041 | 9.790 | 10.357 | 9.809 | 10.463 | 6.638 | 6.575 | 6.277 | 6.271 | 6.189 | 5.850 | 5.216 | 4.967 |
| Long-term debt | 0 | 1.730 | 1.712 | 1.684 | 1.670 | 1.652 | 1.639 | 1.625 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 330 | 669 | 1.531 | 1.636 | 1.755 | 1.581 | 1.719 | 128 | 83 | 66 | 818 | 30 | 30 | 121 |
| Total debt | 330 | 2.399 | 3.243 | 3.321 | 3.424 | 3.233 | 3.358 | 1.753 | 83 | 66 | 818 | 30 | 30 | 121 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2005 | — | — | |
P | Audit | 1994 | — | — |
UB Audit | Audit | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Uffe Bruhn Hansen | Audit | 0 companies |