| Revenue | DKK -117K | +76% |
| EBITDA | DKK -1,6M | -223% |
| Net profit | DKK -342K | -170% |
| Total assets | DKK 12M | +2% |
| Equity | DKK 10,8M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 108 | 47 | 117 | 78 | 243 | 149 | 105 | 59 | 130 | 61 | -11 | -66 | -117 |
| Staff expenses | -300 | -300 | -300 | -302 | -300 | -300 | -325 | -325 | -300 | -341 | -300 | -421 | -1.454 |
| EBITDA | -192 | -253 | -183 | -224 | -57 | -151 | -220 | -266 | -170 | -280 | -311 | -487 | -1.571 |
| Depreciation & amort. | 41 | -41 | -41 | -41 | -41 | -41 | -41 | -41 | -52 | -52 | -52 | -52 | -52 |
| EBIT | -234 | -295 | -224 | -265 | -98 | -192 | -261 | -308 | -222 | -332 | -363 | -539 | -1.623 |
| Net financials | 412 | 1.215 | 697 | 1.077 | 658 | -8 | -1.472 | -10 | 458 | 2.781 | -839 | 1.169 | 1.191 |
| Profit before tax | 179 | 921 | 473 | 812 | 560 | 760 | -1.379 | 1.326 | 236 | 2.449 | -1.203 | 630 | -432 |
| Tax | 56 | 217 | 127 | 201 | 41 | 174 | -302 | 294 | 53 | 540 | -263 | 142 | -90 |
| Net profit | 123 | 703 | 346 | 611 | 519 | 586 | -1.077 | 1.032 | 183 | 1.910 | -940 | 488 | -342 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.485 | 11.022 | 11.126 | 11.378 | 11.569 | 11.776 | 10.211 | 10.818 | 10.751 | 12.791 | 11.202 | 11.701 | 11.951 |
| Equity | 9.158 | 9.692 | 9.783 | 10.185 | 10.653 | 10.872 | 9.742 | 10.351 | 10.379 | 12.132 | 11.135 | 11.565 | 10.823 |
| Long-term debt | 1.070 | 970 | 830 | 707 | 511 | 383 | 257 | 129 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 258 | 153 | 298 | 269 | 271 | 392 | 212 | 222 | 264 | 559 | 67 | 136 | 1.128 |
| Total debt | 1.328 | 1.123 | 1.128 | 975 | 782 | 775 | 469 | 351 | 264 | 559 | 67 | 136 | 1.128 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1977 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Dein Ladegaard | Board of Directors | 0 companies |
| Vilhelm Aamand Hansen | Board of Directors | 0 companies |
| Tove Britta Egede Glyngø | Board of Directors | 0 companies |
| Marinus Kristian Nielsen Kristensen | Board of Directors | 0 companies |
| Sonja Randløv | Board of Directors | 0 companies |
| Robert Hougaard Torntoft | Board of Directors | 0 companies |