| Revenue | DKK -38K | -86% |
| EBITDA | DKK -311K | +39% |
| Net profit | DKK -558K | -158% |
| Total assets | DKK 6,4M | -7% |
| Equity | DKK 6,3M | -8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.561 | 2.072 | 1.011 | 621 | 613 | 589 | 471 | 337 | -65 | -178 | -38 | -113 | -271 | -38 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 759 | 1.278 | 264 | 89 | 167 | 244 | 26 | -84 | -377 | -460 | -261 | -348 | -506 | -311 |
| Depreciation & amort. | -281 | -193 | -216 | -107 | -138 | 23 | -126 | 5 | -170 | -207 | -102 | -54 | -36 | -59 |
| EBIT | 477 | 1.085 | 47 | -18 | 29 | 220 | -100 | -89 | -547 | -667 | -364 | -402 | -542 | -371 |
| Net financials | 194 | 153 | 415 | 766 | -44 | 357 | 212 | 64 | 261 | 664 | 661 | 499 | 1.509 | -187 |
| Profit before tax | 671 | 1.238 | 462 | 748 | -15 | 577 | 112 | -25 | -287 | -3 | 298 | 97 | 967 | -558 |
| Tax | 143 | 319 | 50 | 131 | -0 | 102 | 31 | 21 | -21 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 528 | 919 | 412 | 617 | -15 | 475 | 81 | -46 | -266 | -3 | 298 | 97 | 967 | -558 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.275 | 5.883 | 5.885 | 6.074 | 5.930 | 6.553 | 6.331 | 6.221 | 5.853 | 5.669 | 5.811 | 5.904 | 6.865 | 6.367 |
| Equity | 3.741 | 4.611 | 4.974 | 5.541 | 5.527 | 5.951 | 5.980 | 5.882 | 5.562 | 5.503 | 5.745 | 5.842 | 6.809 | 6.251 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.515 | 1.263 | 911 | 533 | 403 | 595 | 350 | 318 | 291 | 165 | 66 | 62 | 56 | 116 |
| Total debt | 1.515 | 1.263 | 911 | 533 | 403 | 595 | 350 | 318 | 291 | 165 | 66 | 62 | 56 | 116 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Audit | Audit | 1983 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| John Andersen | Audit | 0 companies |