| Revenue | DKK -44K | +4% |
| EBITDA | DKK -298K | -1% |
| Net profit | DKK -4,1M | -1169% |
| Total assets | DKK 9,9M | -27% |
| Equity | DKK 3,3M | -56% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.111 | 2.185 | 2.157 | 1.787 | 1.165 | -3 | -192 | -40 | 357 | -218 | -44 | -43 | -44 |
| Staff expenses | -455 | -552 | -592 | -691 | -690 | -736 | -737 | -492 | -350 | -303 | -252 | -252 | -253 |
| EBITDA | -117 | -394 | -410 | -837 | -877 | -739 | -929 | -531 | 8 | -521 | -295 | -295 | -298 |
| Depreciation & amort. | -0 | -0 | 7 | 65 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -117 | -394 | -418 | -902 | -877 | -739 | -929 | -531 | 8 | -521 | -295 | -295 | -298 |
| Net financials | 2.442 | 1.898 | 2.041 | 6.073 | -2.878 | 2.540 | 1.633 | -5.164 | 3.475 | -130 | -763 | -38 | -3.828 |
| Profit before tax | 1.972 | 1.504 | 1.623 | 5.171 | -3.755 | 1.801 | 704 | -5.696 | 3.482 | -651 | -1.059 | -332 | -4.126 |
| Tax | 409 | 370 | 398 | 1.215 | -880 | 446 | 154 | 213 | -693 | -142 | 836 | -7 | 8 |
| Net profit | 1.563 | 1.134 | 1.225 | 3.955 | -2.875 | 1.355 | 550 | -5.909 | 4.175 | -509 | -1.894 | -326 | -4.134 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.723 | 16.052 | 18.611 | 21.885 | 17.756 | 19.208 | 18.806 | 11.045 | 15.471 | 14.820 | 13.609 | 13.642 | 9.903 |
| Equity | 7.866 | 8.863 | 9.948 | 13.761 | 10.728 | 11.935 | 12.334 | 6.272 | 10.447 | 9.779 | 7.722 | 7.396 | 3.262 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
| Short-term debt | 5.805 | 7.132 | 8.588 | 8.058 | 7.028 | 7.272 | 6.471 | 4.774 | 5.024 | 5.042 | 5.887 | 6.245 | 6.639 |
| Total debt | 5.805 | 7.132 | 8.588 | 8.058 | 7.028 | 7.272 | 6.471 | 4.774 | 5.024 | 5.042 | 5.887 | 6.245 | 6.641 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1984 | — | — | |
LL Audit | Audit | 1994 | — | — |
BJ Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 1984 | |
| Individual | 10.0% | 10.0% | 1984 | |
| Individual | 10.0% | 10.0% | 1984 | |
| Individual | 10.0% | 10.0% | 1984 |
| Person | Role here | Other companies |
|---|---|---|
| Revisor, regnskabstekniker Johan Comrad Rasmussen | Audit | 0 companies |
| Lona Lei | Audit | 0 companies |
| Birgit Jessen | Audit | 0 companies |