| Revenue | DKK 109K | -41% |
| EBITDA | DKK -53K | -129% |
| Net profit | DKK -82K | -1709% |
| Total assets | DKK 4,4M | -4% |
| Equity | DKK 3,8M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 455 | 449 | 302 | 1.242 | 512 | 477 | 700 | 554 | 278 | 508 | 232 | 236 | 184 | 109 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 455 | 449 | 302 | 1.242 | 512 | 477 | 700 | 554 | 134 | 508 | 232 | 236 | 184 | -53 |
| Depreciation & amort. | -329 | -354 | -249 | -856 | -472 | -514 | -472 | -366 | -158 | -197 | -177 | -223 | -217 | -105 |
| EBIT | 127 | 95 | 53 | 386 | 41 | -37 | 228 | 188 | -24 | 311 | 55 | 12 | -33 | -158 |
| Net financials | -64 | -87 | -106 | -7 | -25 | 313 | 239 | 550 | 83 | -57 | 668 | -12 | 27 | 44 |
| Profit before tax | 63 | 8 | -53 | 379 | 16 | 276 | 467 | 738 | 59 | 254 | 723 | 0 | -6 | -115 |
| Tax | 0 | -31 | -29 | 72 | -3 | -20 | 8 | 67 | -12 | 64 | 6 | -9 | -11 | -32 |
| Net profit | 63 | 39 | -24 | 307 | 19 | 297 | 459 | 670 | 70 | 190 | 717 | 9 | 5 | -82 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.714 | 3.573 | 3.032 | 3.976 | 4.157 | 4.076 | 4.251 | 4.802 | 4.702 | 4.957 | 5.957 | 5.127 | 4.550 | 4.391 |
| Equity | 1.214 | 1.253 | 1.229 | 1.605 | 1.624 | 1.921 | 2.380 | 3.050 | 3.121 | 3.311 | 4.028 | 4.037 | 3.920 | 3.838 |
| Long-term debt | 521 | 351 | 589 | 909 | 612 | 309 | 90 | 167 | 521 | 303 | 494 | 319 | 131 | 47 |
| Short-term debt | 1.710 | 1.706 | 971 | 1.129 | 1.555 | 1.406 | 1.285 | 1.101 | 633 | 878 | 1.194 | 537 | 260 | 287 |
| Total debt | 2.231 | 2.057 | 1.560 | 2.037 | 2.167 | 1.715 | 1.375 | 1.268 | 1.155 | 1.181 | 1.688 | 856 | 390 | 334 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Audit | Audit | 1985 | — | — |
KD Management | Management | 1985 | — | — |
LS Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Olav Mikkelsen | Audit | 0 companies |
| Knud Daugaard Buhl | Management | 0 companies |
| Lilly Stoffregen Høffner Buhl | Management | 0 companies |