| Revenue | DKK 721K | +15% |
| EBITDA | DKK -262K | +87% |
| Net profit | DKK -281K | +84% |
| Total assets | DKK 32,3M | -2% |
| Equity | DKK 20,6M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.574 | 2.230 | 2.628 | 2.226 | 2.337 | 2.066 | 1.710 | 1.386 | 1.795 | 2.200 | 1.523 | 1.271 | 625 | 721 |
| Staff expenses | -1.489 | -1.374 | -1.544 | -1.571 | -1.655 | -1.591 | -1.365 | -1.153 | -1.227 | -2.166 | -1.596 | -847 | -551 | -379 |
| EBITDA | 1.086 | 856 | 1.084 | 655 | 4.472 | 1.775 | 647 | 1.483 | 1.568 | 684 | -2.705 | 273 | -2.014 | -262 |
| Depreciation & amort. | -396 | -580 | -580 | -847 | -239 | -432 | -432 | -554 | -628 | -602 | -0 | -0 | -0 | -0 |
| EBIT | 690 | 276 | 504 | -192 | 4.233 | 1.343 | 216 | 929 | 940 | 82 | -2.705 | 273 | -2.014 | -262 |
| Net financials | -325 | -308 | -299 | -159 | -261 | -79 | 46 | 28 | -186 | -10 | 21 | -191 | -215 | -98 |
| Profit before tax | 365 | -32 | 205 | -352 | 3.972 | 1.265 | 262 | 957 | 754 | 72 | -2.685 | 82 | -2.229 | -360 |
| Tax | 98 | -6 | 56 | -16 | 880 | 480 | 53 | 167 | 167 | 18 | -779 | 69 | -436 | -79 |
| Net profit | 267 | -26 | 149 | -335 | 3.092 | 784 | 208 | 790 | 587 | 53 | -1.906 | 13 | -1.793 | -281 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.751 | 20.438 | 27.250 | 26.192 | 29.829 | 30.835 | 33.813 | 37.137 | 38.207 | 38.960 | 32.995 | 35.453 | 32.820 | 32.280 |
| Equity | 9.447 | 9.682 | 14.939 | 14.563 | 17.656 | 18.440 | 20.934 | 23.314 | 24.582 | 24.994 | 22.975 | 22.874 | 20.963 | 20.560 |
| Long-term debt | 6.559 | 6.222 | 6.004 | 5.638 | 5.323 | 5.320 | 4.673 | 4.340 | 4.081 | 3.801 | 2.463 | 7.203 | 6.997 | 6.815 |
| Short-term debt | 2.731 | 1.886 | 2.134 | 1.892 | 1.885 | 1.642 | 2.046 | 2.693 | 2.390 | 2.860 | 3.112 | 882 | 802 | 928 |
| Total debt | 9.291 | 8.107 | 8.138 | 7.530 | 7.208 | 6.962 | 6.719 | 7.034 | 6.471 | 6.661 | 5.575 | 8.085 | 7.799 | 7.744 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS | Audit | 1978 | — | — |
SM Audit | Audit | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1983 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Storgaard Christensen | Audit | 0 companies |
| Sten Møller | Audit | 0 companies |