| Revenue | DKK 96K | +32% |
| EBITDA | DKK -61K | +75% |
| Net profit | DKK -2,7M | -240% |
| Total assets | DKK 12M | -21% |
| Equity | DKK 11,7M | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 184 | 0 | 359 | 614 | 580 | 592 | 73 | 91 | 870 | 65 | 73 | 96 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -287 | -268 | -17 | -371 | 3 | -106 | 165 | 186 | -451 | -145 | 756 | -243 | -244 | -61 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -287 | -268 | -17 | -371 | 3 | -106 | 165 | 186 | -451 | -145 | 756 | -243 | -244 | -61 |
| Net financials | 186 | 501 | 1.352 | 1.352 | 20 | 1.885 | -669 | -600 | -1.077 | -1.857 | 28 | 1.281 | 2.684 | -2.593 |
| Profit before tax | -101 | 232 | 1.334 | 980 | 23 | 1.779 | -504 | -415 | 816 | 1.893 | 1.275 | 1.038 | 2.439 | -2.654 |
| Tax | 2 | 3 | 116 | 232 | 17 | 393 | -0 | 2 | 10 | 421 | 254 | 229 | 537 | 1 |
| Net profit | -103 | 229 | 1.218 | 748 | 7 | 1.386 | -504 | -417 | 805 | 1.472 | 1.022 | 809 | 1.902 | -2.654 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.442 | 7.541 | 8.628 | 9.508 | 9.229 | 11.003 | 10.007 | 9.507 | 10.232 | 11.886 | 12.411 | 13.089 | 15.151 | 11.964 |
| Equity | 7.214 | 7.347 | 8.517 | 9.165 | 9.121 | 10.457 | 9.901 | 9.384 | 10.089 | 11.461 | 11.983 | 12.692 | 14.494 | 11.740 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 228 | 194 | 111 | 343 | 107 | 253 | 107 | 123 | 143 | 424 | 428 | 397 | 657 | 223 |
| Total debt | 228 | 194 | 111 | 343 | 107 | 547 | 107 | 123 | 143 | 424 | 428 | 397 | 657 | 223 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Audit | Audit | 1984 | — | — |
SL Management | Management | 1984 | — | — |
MH Management | Management | 1984 | — | — |
RJ Management | Management | 1984 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Aage Bernsen | Audit | 0 companies |
| Susanne Lind | Management | 0 companies |
| Marianne Horn Lind | Management | 0 companies |
| Rene Jendrysik Johansen | Management | 0 companies |