| Revenue | DKK -93K | -34% |
| EBITDA | DKK -215K | +3% |
| Net profit | DKK -1,9M | -372% |
| Total assets | DKK 6,5M | -24% |
| Equity | DKK 4,7M | -28% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -83 | -104 | -132 | -203 | -228 | -190 | -184 | -194 | -188 | -98 | -104 | -106 | -142 | -93 |
| Staff expenses | -60 | -60 | -60 | -60 | -50 | -60 | -68 | -60 | -60 | -63 | -63 | -134 | -81 | -122 |
| EBITDA | -143 | -164 | -244 | -263 | -278 | -250 | -252 | -254 | -248 | -161 | -167 | -240 | -223 | -215 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -143 | -164 | -244 | -263 | -278 | -250 | -252 | -254 | -248 | -161 | -167 | -240 | -223 | -215 |
| Net financials | -113 | 797 | 1.088 | 1.550 | -220 | 331 | 216 | 334 | 56 | 2.022 | 290 | 563 | 1.097 | -1.661 |
| Profit before tax | -209 | 633 | 845 | 1.286 | -498 | 81 | -36 | 80 | -192 | 1.861 | 123 | 323 | 875 | -1.876 |
| Tax | 24 | 95 | 160 | 307 | -0 | -14 | -4 | -0 | -0 | 292 | 28 | 79 | 185 | 0 |
| Net profit | -233 | 538 | 685 | 980 | -498 | 95 | -32 | 80 | -192 | 1.570 | 96 | 244 | 690 | -1.877 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.591 | 6.226 | 6.245 | 7.343 | 5.596 | 5.683 | 5.501 | 5.574 | 5.305 | 7.219 | 7.404 | 7.644 | 8.521 | 6.509 |
| Equity | 2.892 | 3.334 | 3.922 | 4.803 | 4.205 | 4.199 | 4.117 | 4.197 | 4.005 | 5.575 | 5.670 | 5.914 | 6.604 | 4.728 |
| Long-term debt | 2.690 | 2.776 | 2.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 138 | 0 |
| Short-term debt | 8 | 116 | 229 | 2.540 | 1.391 | 1.484 | 1.385 | 1.377 | 1.300 | 1.644 | 1.733 | 1.730 | 1.779 | 1.782 |
| Total debt | 2.699 | 2.892 | 2.323 | 2.540 | 1.391 | 1.484 | 1.385 | 1.377 | 1.300 | 1.644 | 1.733 | 1.730 | 1.917 | 1.782 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1983 | — | — | |
FM Audit | Audit | 1983 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1983 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Ejvind Nielsen | Audit | 0 companies |
| Flemming Møller | Audit | 0 companies |