| Revenue | DKK 475K | +30% |
| EBITDA | DKK 12K | +116% |
| Net profit | DKK -110K | -426% |
| Total assets | DKK 996K | -10% |
| Equity | DKK -953K | -13% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.340 | 2.126 | 2.055 | 2.085 | 2.078 | 2.053 | 2.028 | 1.980 | 1.907 | 1.783 | 1.820 | 152 | 364 | 475 |
| Staff expenses | -1.724 | -1.569 | -0 | -1.697 | -1.782 | -1.825 | -1.772 | -1.608 | -1.342 | -1.523 | -1.594 | -0 | -0 | -0 |
| EBITDA | 75 | 49 | -127 | -93 | -70 | -336 | -117 | -69 | 130 | -132 | -231 | 12 | -74 | 12 |
| Depreciation & amort. | -123 | -115 | -0 | -65 | -13 | -0 | -66 | -89 | -89 | -89 | -89 | -0 | -0 | -0 |
| EBIT | -48 | -66 | -127 | -158 | -83 | -336 | -183 | -158 | 41 | -221 | -320 | 12 | -74 | 12 |
| Net financials | -6 | 1 | 11 | 5 | -14 | 8 | -22 | -20 | -12 | 0 | -15 | 87 | 112 | -152 |
| Profit before tax | -53 | -65 | -117 | -153 | -97 | -328 | -204 | -178 | 29 | -220 | -334 | 99 | 38 | -140 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -242 | 4 | -31 |
| Net profit | -53 | -65 | -117 | -153 | -97 | -328 | -204 | -178 | 29 | -220 | -334 | 340 | 34 | -110 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 924 | 878 | 858 | 809 | 823 | 1.139 | 1.018 | 1.403 | 1.604 | 1.571 | 1.587 | 1.016 | 1.102 | 996 |
| Equity | 493 | 428 | 311 | 159 | 62 | 235 | 23 | 345 | 374 | 154 | 283 | -877 | -843 | -953 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 431 | 450 | 547 | 650 | 762 | 904 | 995 | 1.058 | 1.230 | 1.417 | 1.304 | 1.893 | 1.945 | 1.949 |
| Total debt | 431 | 450 | 547 | 650 | 762 | 904 | 995 | 1.058 | 1.230 | 1.417 | 1.304 | 1.893 | 1.945 | 1.949 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HH Audit | Audit | 1984 | — | — |
| Audit | 1984 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1984 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Helge Nielsen | Audit | 0 companies |
| Mogens Erling Berchtold Rasmussen | Audit | 0 companies |