| Revenue | DKK 41K | +164% |
| EBITDA | DKK -2K | +99% |
| Net profit | DKK -1,2M | -143% |
| Total assets | DKK 10,6M | -17% |
| Equity | DKK 8M | -13% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 185 | 187 | 98 | 116 | 131 | 55 | 79 | 77 | 81 | 15 | 43 | -10 | 16 | 41 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -173 | -148 | -468 | -267 | -340 | -43 |
| EBITDA | 68 | 62 | 35 | 75 | 93 | 16 | 44 | 40 | -138 | -133 | -425 | -277 | -324 | -2 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 68 | 62 | 35 | 75 | 93 | 16 | 44 | 40 | -138 | -133 | -425 | -277 | -324 | -2 |
| Net financials | -527 | 309 | 705 | 975 | -154 | 1.447 | -131 | -1.006 | -185 | 1.355 | 1.015 | 1.583 | 3.844 | -1.522 |
| Profit before tax | -459 | 371 | 740 | 1.050 | -60 | 1.463 | -87 | -966 | -323 | 1.222 | 590 | 1.305 | 3.520 | -1.524 |
| Tax | -0 | 6 | 3 | 208 | 5 | 304 | -0 | -1 | -2 | -0 | 100 | 288 | 776 | -333 |
| Net profit | -459 | 365 | 737 | 842 | -66 | 1.159 | -87 | -965 | -321 | 1.222 | 490 | 1.017 | 2.745 | -1.191 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.612 | 2.705 | 3.477 | 4.334 | 4.199 | 5.196 | 5.033 | 4.064 | 3.742 | 5.339 | 6.215 | 9.669 | 12.790 | 10.616 |
| Equity | 2.065 | 2.430 | 3.167 | 4.009 | 3.943 | 5.102 | 5.015 | 4.051 | 3.730 | 4.952 | 5.441 | 6.459 | 9.203 | 8.012 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31 | 264 | 663 | 0 |
| Short-term debt | 546 | 275 | 310 | 325 | 256 | 94 | 18 | 13 | 12 | 387 | 743 | 2.946 | 2.924 | 2.604 |
| Total debt | 546 | 275 | 310 | 325 | 256 | 94 | 18 | 13 | 12 | 387 | 774 | 3.210 | 3.586 | 2.604 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GG Audit | Audit | 1984 | — | — |
EW Management | Management | 1984 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Glenn Gretlund | Audit | 0 companies |
| Elsebeth Willumsen | Management | 0 companies |