| Revenue | DKK -247K | +50% |
| EBITDA | DKK -248K | -50% |
| Net profit | DKK 1,3M | -49% |
| Total assets | DKK 29M | -6% |
| Equity | DKK 27,7M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 103 | 97 | 76 | 194 | 2.216 | 50 | 46 | 66 | 3.045 | 0 | -168 | -157 | -164 | -247 |
| Staff expenses | -428 | -969 | -450 | -363 | -390 | -470 | -213 | -166 | -2 | -2 | -2 | -2 | -1 | -1 |
| EBITDA | -324 | -873 | -374 | -168 | 1.827 | -420 | -167 | -100 | 3.044 | -219 | -200 | -380 | -165 | -248 |
| Depreciation & amort. | 123 | 123 | 145 | 105 | -131 | -442 | -331 | -331 | -331 | -111 | -108 | -259 | -67 | -135 |
| EBIT | -448 | -996 | -519 | -273 | 1.696 | -862 | -498 | -431 | 2.713 | -330 | -308 | -639 | -232 | -383 |
| Net financials | 4.346 | 1.291 | 3.044 | 1.047 | 2.236 | 1.540 | -246 | 913 | 288 | 2.903 | -1.455 | 2.652 | 3.350 | 1.852 |
| Profit before tax | 3.898 | 295 | 2.525 | 774 | 3.932 | 679 | -744 | 481 | 3.000 | 2.573 | -1.762 | 2.014 | 3.118 | 1.727 |
| Tax | 860 | -275 | -134 | 153 | 1.195 | -239 | 183 | -84 | 686 | 126 | -676 | 503 | 590 | 442 |
| Net profit | 3.038 | 570 | 2.659 | 621 | 2.737 | 918 | -927 | 566 | 2.314 | 2.446 | -1.087 | 1.510 | 2.528 | 1.285 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 43.467 | 41.592 | 40.716 | 38.481 | 38.115 | 36.644 | 33.165 | 31.813 | 32.741 | 33.283 | 29.988 | 29.967 | 30.723 | 29.027 |
| Equity | 41.560 | 39.629 | 38.788 | 36.909 | 35.145 | 33.863 | 30.936 | 30.002 | 31.692 | 31.638 | 28.951 | 28.862 | 29.390 | 27.675 |
| Long-term debt | 1.020 | 982 | 943 | 909 | 621 | 0 | 0 | 0 | 435 | 59 | 0 | 0 | 262 | 327 |
| Short-term debt | 888 | 981 | 984 | 663 | 2.349 | 2.268 | 2.229 | 1.811 | 589 | 1.553 | 1.036 | 1.105 | 1.036 | 997 |
| Total debt | 1.907 | 1.963 | 1.927 | 1.572 | 2.969 | 2.268 | 2.229 | 1.811 | 1.024 | 1.613 | 1.036 | 1.105 | 1.298 | 1.325 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1984 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Torben Bentzen | Audit | 0 companies |