| Revenue | DKK -127K | +55% |
| EBITDA | DKK -127K | -55% |
| Net profit | DKK 1,2M | -67% |
| Total assets | DKK 33,6M | +0% |
| Equity | DKK 32,9M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 46 | 44 | 42 | 41 | 66 | 78 | -11 | 52 | 43 | -189 | -125 | -116 | -81 | -127 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 33 | 31 | 29 | 28 | 66 | 78 | -11 | 52 | 43 | -189 | -125 | -310 | -81 | -127 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -17 | -23 | -33 | -32 | -32 | -32 | -64 | -19 | -13 | -13 |
| EBIT | 33 | 31 | 29 | 28 | 48 | 55 | -44 | 20 | 11 | -221 | -189 | -329 | -94 | -139 |
| Net financials | 590 | 953 | 1.778 | 2.552 | 913 | 1.732 | 1.120 | 1.434 | 776 | 4.493 | -990 | 1.907 | 4.298 | 1.543 |
| Profit before tax | 623 | 984 | 1.807 | 2.579 | 962 | 1.786 | 1.076 | 1.454 | 786 | 4.272 | -1.179 | 1.579 | 4.204 | 1.404 |
| Tax | 59 | 188 | 369 | 415 | -50 | 245 | 121 | 121 | 109 | 770 | -14 | 11 | 669 | 248 |
| Net profit | 564 | 797 | 1.438 | 2.164 | 1.012 | 1.541 | 955 | 1.333 | 677 | 3.503 | -1.165 | 1.568 | 3.535 | 1.156 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.138 | 16.738 | 18.409 | 20.329 | 20.849 | 23.347 | 24.251 | 25.519 | 26.168 | 30.309 | 28.436 | 29.748 | 33.564 | 33.570 |
| Equity | — | 16.439 | 17.780 | 19.846 | 20.759 | 22.199 | 23.051 | 24.277 | 24.847 | 28.239 | 26.960 | 28.414 | 31.831 | 32.864 |
| Long-term debt | 0 | 135 | 345 | 324 | 0 | 0 | 0 | 25 | 18 | 677 | 0 | 0 | 604 | 0 |
| Short-term debt | 21 | 20 | 162 | 39 | 21 | 1.028 | 1.084 | 1.106 | 1.197 | 1.290 | 1.386 | 1.234 | 1.032 | 611 |
| Total debt | 21 | 155 | 507 | 482 | 90 | 1.028 | 1.084 | 1.131 | 1.215 | 1.967 | 1.386 | 1.234 | 1.636 | 611 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS | Audit | 2011 | — | — |
NK Audit | Audit | 1984 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1984 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Skaarup Christiansen | Audit | 0 companies |
| Niels Kristian Skov | Audit | 0 companies |