| Revenue | DKK -31K | -22% |
| EBITDA | DKK -201K | -26% |
| Net profit | DKK 1K | -100% |
| Total assets | DKK 6,5M | -11% |
| Equity | DKK 6,4M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 172 | 154 | 293 | 280 | 5.486 | 156 | 205 | 3.298 | -39 | -30 | 0 | -25 | -39 | -31 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -100 | -200 | -300 | -200 | -200 | -0 | -120 | -120 | -170 |
| EBITDA | 187 | 335 | 293 | 280 | 5.486 | 56 | 5 | 2.998 | -239 | -230 | -30 | -145 | -159 | -201 |
| Depreciation & amort. | 110 | -301 | -88 | -91 | -32 | -32 | -32 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 77 | 34 | 205 | 189 | 5.454 | 24 | -27 | 2.998 | -239 | -230 | -30 | -145 | -159 | -201 |
| Net financials | -100 | -147 | -45 | -36 | 121 | 68 | 84 | 268 | 205 | 685 | -589 | 227 | 666 | 202 |
| Profit before tax | -23 | -113 | 160 | 153 | 5.574 | 92 | 56 | 3.267 | -35 | 455 | -619 | 82 | 507 | 1 |
| Tax | 8 | 90 | 52 | 38 | 1.147 | 23 | 19 | 611 | -0 | 93 | -0 | -0 | -0 | -0 |
| Net profit | -31 | -203 | 107 | 115 | 4.428 | 69 | 38 | 2.656 | -35 | 362 | -619 | 82 | 507 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.531 | 3.516 | 3.534 | 3.480 | 7.856 | 6.430 | 6.431 | 8.847 | 8.152 | 8.382 | 6.810 | 6.949 | 7.316 | 6.541 |
| Equity | 1.502 | 1.178 | 1.165 | 1.155 | 5.458 | 5.400 | 5.309 | 7.833 | 7.663 | 7.887 | 6.768 | 6.700 | 7.132 | 6.409 |
| Long-term debt | 2.210 | 1.615 | 1.441 | 1.290 | 430 | 385 | 351 | 509 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 705 | 700 | 900 | 1.006 | 1.968 | 644 | 771 | 505 | 489 | 495 | 42 | 249 | 184 | 132 |
| Total debt | 2.915 | 2.316 | 2.341 | 2.296 | 2.398 | 1.030 | 1.122 | 1.014 | 489 | 495 | 42 | 249 | 184 | 132 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2023 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 66.7% | 66.7% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Lundqvist | Audit | 0 companies |