| Revenue | DKK -26K | +3% |
| EBITDA | DKK -26K | -489% |
| Net profit | DKK -99K | +95% |
| Total assets | DKK 1,8M | -5% |
| Equity | DKK 1,8M | -5% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.239 | 4.759 | 1.084 | 1.748 | 1.655 | 2.086 | -167 | -238 | -122 | -108 | 210 | 54 | -25 | -26 |
| Staff expenses | -4.613 | -4.622 | -778 | -592 | -605 | -765 | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 626 | 137 | 306 | 1.155 | 1.050 | 1.321 | -180 | -238 | -122 | -108 | 210 | 54 | -4 | -26 |
| Depreciation & amort. | -583 | -551 | -480 | -478 | -456 | -440 | -495 | -20 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 43 | -414 | -174 | 677 | 594 | 881 | -674 | -258 | -122 | -108 | 210 | 54 | -4 | -26 |
| Net financials | -163 | -165 | -125 | -134 | -134 | -134 | -468 | -296 | -1.034 | 493 | 1.636 | -2.826 | -2.142 | -73 |
| Profit before tax | -119 | -580 | -299 | 543 | 460 | 747 | -1.142 | -555 | -1.156 | 384 | 1.846 | -2.772 | -2.147 | -99 |
| Tax | -31 | -166 | -152 | 37 | 199 | 164 | -163 | -78 | -64 | -73 | -4 | 61 | -0 | -0 |
| Net profit | -88 | -413 | -147 | 506 | 261 | 583 | -980 | -477 | -1.092 | 457 | 1.850 | -2.834 | -2.147 | -99 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.243 | 18.595 | 18.502 | 19.333 | 19.508 | 22.131 | 14.956 | 14.307 | 13.456 | 13.991 | 15.584 | 7.300 | 1.934 | 1.835 |
| Equity | 8.310 | 7.897 | 7.782 | 8.353 | 8.506 | 8.884 | 6.779 | 6.235 | 5.143 | 5.373 | 7.028 | 4.066 | 1.919 | 1.820 |
| Long-term debt | 6.623 | 6.623 | 6.623 | 6.623 | 6.518 | 6.200 | 5.868 | 5.525 | 5.181 | 4.838 | 4.500 | 0 | 0 | 0 |
| Short-term debt | 2.491 | 2.404 | 2.609 | 2.967 | 3.127 | 5.730 | 1.346 | 1.664 | 2.312 | 3.077 | 3.411 | 3.234 | 15 | 15 |
| Total debt | 9.114 | 9.026 | 9.232 | 9.589 | 9.645 | 11.930 | 7.215 | 7.189 | 7.493 | 7.915 | 7.911 | 3.234 | 15 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Audit | Audit | 1983 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 15.0% | 15.0% | 2011 | |
| Individual | 15.0% | 15.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Erik Skov | Audit | 0 companies |