| Revenue | DKK 118K | +2219% |
| EBITDA | DKK -139K | -36% |
| Net profit | DKK -146K | -25% |
| Total assets | DKK 781K | +0% |
| Equity | DKK -198K | -277% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -129 | -87 | -106 | 110 | 3 | 21 | 13 | 25 | 11 | 17 | -1 | -93 | 5 | 118 |
| Staff expenses | -426 | -427 | -411 | -218 | -253 | -243 | -126 | -58 | -80 | -91 | -87 | -88 | -107 | -129 |
| EBITDA | -556 | 553 | 575 | 282 | -256 | -222 | -113 | -34 | -69 | -73 | -89 | -181 | -102 | -139 |
| Depreciation & amort. | 35 | -35 | -50 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 |
| EBIT | -591 | 518 | 525 | 247 | -291 | -257 | -148 | -69 | -104 | -108 | -124 | -216 | -137 | -174 |
| Net financials | 0 | -0 | -1 | -1 | -1 | -1 | -1 | -3 | -5 | -2 | -4 | -2 | -3 | -3 |
| Profit before tax | -590 | 519 | 525 | 247 | -292 | -257 | -149 | -71 | -110 | -110 | -127 | -218 | -140 | -177 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -23 | -31 |
| Net profit | -590 | 519 | 525 | 247 | -292 | -257 | -149 | -71 | -110 | -110 | -127 | -218 | -117 | -146 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.284 | 1.761 | 1.232 | 1.060 | 1.025 | 992 | 955 | 1.196 | 1.090 | 982 | 842 | 800 | 778 | 781 |
| Equity | 2.190 | 1.671 | 1.146 | 898 | 607 | 350 | 200 | 129 | 20 | -91 | 282 | 64 | -53 | -198 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 94 | -91 | 87 | 162 | 418 | 643 | 755 | 1.066 | 1.070 | 1.073 | 560 | 736 | 831 | 979 |
| Total debt | 94 | -91 | 87 | 162 | 418 | 643 | 755 | 1.066 | 1.070 | 1.073 | 560 | 736 | 831 | 979 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES | Audit | 1977 | — | — |
FP Audit | Audit | 1977 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
J K N ApS | Company | 100.0% | 100.0% | 2000 |
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Sondrup Andersen | Audit | 0 companies |
| Frank Pedersen Løt | Audit | 0 companies |