| Revenue | DKK 57K | -89% |
| EBITDA | DKK -57K | -128% |
| Net profit | DKK 1K | +101% |
| Total assets | DKK 3,6M | -24% |
| Equity | DKK 3,1M | -7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 880 | -334 | 1.837 | 27 | -56 | 1.023 | 453 | 391 | 677 | -8.999 | -3.496 | 535 | 57 |
| Staff expenses | -272 | -306 | -525 | -332 | -304 | -417 | -312 | -312 | -453 | -182 | -5 | -0 | -0 |
| EBITDA | 488 | -673 | 1.305 | -251 | -406 | 604 | 185 | 96 | 242 | -9.181 | -3.501 | 208 | -57 |
| Depreciation & amort. | 618 | 629 | 711 | 705 | 568 | -539 | -285 | -235 | -143 | -154 | -83 | -99 | 0 |
| EBIT | -130 | -1.301 | 594 | -956 | -974 | 65 | -99 | -140 | 99 | -9.335 | -3.584 | 109 | -58 |
| Net financials | 15 | -341 | -372 | -451 | -388 | -473 | -465 | -441 | -347 | -689 | -348 | -282 | 59 |
| Profit before tax | -27 | -1.643 | 222 | -1.407 | -1.362 | -408 | -565 | -580 | -249 | -10.024 | -3.932 | -173 | 1 |
| Tax | 44 | -268 | 66 | -297 | -296 | -72 | -119 | -14 | -155 | -1.162 | -0 | -0 | -0 |
| Net profit | -71 | -1.375 | 156 | -1.110 | -1.066 | -336 | -445 | -566 | -94 | -8.862 | -3.932 | -173 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.304 | 15.888 | 18.000 | 18.489 | 18.501 | 19.661 | 30.460 | 30.130 | 29.780 | 16.784 | 12.726 | 4.785 | 3.647 |
| Equity | 10.921 | 9.545 | 9.702 | 8.591 | 7.526 | 7.189 | 16.975 | 16.409 | 16.315 | 7.453 | 3.521 | 3.348 | 3.106 |
| Long-term debt | 5.997 | 5.925 | 6.154 | 7.292 | 7.029 | 6.793 | 6.527 | 6.460 | 6.260 | 8.674 | 8.571 | 1.216 | 0 |
| Short-term debt | 386 | 417 | 2.099 | 2.600 | 3.915 | 5.549 | 5.482 | 5.735 | 5.831 | 183 | 127 | 221 | 542 |
| Total debt | 6.383 | 6.342 | 8.253 | 9.892 | 10.943 | 12.342 | 12.009 | 12.195 | 12.091 | 8.857 | 8.698 | 1.437 | 542 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GD Audit | Audit | 1979 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Gunnar Ditlevsen | Audit | 0 companies |