| Revenue | DKK -142K | -72% |
| EBITDA | DKK -142K | +72% |
| Net profit | DKK 2,1M | -75% |
| Total assets | DKK 49M | -9% |
| Equity | DKK 39,8M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -103 | -57 | -160 | -44 | 370 | 100 | 0 | -138 | -149 | -60 | -82 | -70 | -508 | -142 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -103 | -57 | -160 | -44 | 320 | 19 | -87 | -138 | -149 | -60 | -82 | -70 | -508 | -142 |
| Depreciation & amort. | -119 | -11 | -60 | -5 | -5 | -5 | -0 | -14 | -17 | -12 | -9 | -7 | -21 | -0 |
| EBIT | -222 | -69 | -220 | -48 | 315 | 14 | -87 | -152 | -165 | -72 | -92 | -77 | -529 | -142 |
| Net financials | -200 | 1.587 | 3.185 | 1.666 | -406 | 4.951 | 574 | 141 | 1.294 | 10.924 | -690 | 3.815 | 10.584 | 2.680 |
| Profit before tax | -422 | 1.518 | 2.966 | 1.618 | -91 | 4.965 | 487 | -11 | 1.128 | 10.852 | -781 | 3.738 | 10.055 | 2.538 |
| Tax | -191 | 93 | 86 | 201 | -144 | 1.011 | -139 | -189 | 142 | 2.159 | -483 | 568 | 1.597 | 465 |
| Net profit | -230 | 1.426 | 2.880 | 1.417 | 53 | 3.954 | 627 | 178 | 986 | 8.693 | -298 | 3.170 | 8.458 | 2.074 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.756 | 12.514 | 15.075 | 19.945 | 16.746 | 31.195 | 32.183 | 36.289 | 30.124 | 40.560 | 38.383 | 43.923 | 53.821 | 49.034 |
| Equity | 6.209 | 7.635 | 10.515 | 11.932 | 11.985 | 15.939 | 16.565 | 16.744 | 17.730 | 26.423 | 26.124 | 29.294 | 37.752 | 39.826 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.542 | 4.879 | 4.560 | 8.013 | 4.761 | 15.256 | 15.617 | 19.546 | 12.394 | 14.137 | 12.259 | 14.629 | 16.069 | 9.209 |
| Total debt | 6.542 | 4.879 | 4.560 | 8.013 | 4.761 | 15.256 | 15.617 | 19.546 | 12.394 | 14.137 | 12.259 | 14.629 | 16.069 | 9.209 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 1979 | — | — |
BF Audit | Audit | 1979 | — | — |
IJ Management | Management | 1979 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Michaelsen | Management | 0 companies |
| Bjarne Frederiksen | Audit | 0 companies |
| Inge Joost | Management | 0 companies |