| Revenue | DKK -28K | -57% |
| EBITDA | DKK -28K | +60% |
| Net profit | DKK 28K | +622% |
| Total assets | DKK 1,2M | +3% |
| Equity | DKK 1,1M | +4% |
| Employees | — | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 131 | 339 | 82 | 304 | 254 | -42 | -137 | -50 | 96 | 183 | 224 | -32 | -101 | -65 | -28 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -1 | -0 | -5 | -0 |
| EBITDA | -183 | -181 | -120 | 58 | -80 | -42 | -137 | -50 | 96 | 183 | 217 | -33 | -101 | -70 | -28 |
| Depreciation & amort. | 13 | -0 | -0 | -5 | -12 | -49 | -28 | -24 | -21 | -21 | -19 | -8 | -5 | -5 | -5 |
| EBIT | -196 | -181 | -120 | 53 | -92 | -91 | -165 | -73 | 75 | 163 | 198 | -41 | -106 | -74 | -33 |
| Net financials | -118 | -35 | 56 | 55 | 25 | 19 | 16 | 2 | 40 | 6 | 84 | -187 | 133 | 78 | 61 |
| Profit before tax | -314 | -216 | -63 | 108 | -67 | -72 | -149 | -71 | 116 | 169 | 281 | -228 | 28 | 4 | 28 |
| Tax | 18 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -332 | -216 | -63 | 108 | -67 | -72 | -149 | -71 | 116 | 169 | 281 | -228 | 28 | 4 | 28 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.261 | 1.913 | 1.658 | 1.549 | 1.460 | 1.360 | 1.236 | 1.095 | 1.059 | 1.172 | 1.584 | 1.133 | 1.108 | 1.117 | 1.153 |
| Equity | 2.108 | 1.855 | 1.537 | 1.433 | 1.366 | 1.258 | 1.007 | 828 | 835 | 1.004 | 1.285 | 1.057 | 1.085 | 1.089 | 1.131 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 206 | 58 | 120 | 116 | 94 | 102 | 229 | 268 | 224 | 168 | 299 | 76 | 23 | 28 | 22 |
| Total debt | 206 | 58 | 120 | 116 | 94 | 102 | 229 | 268 | 224 | 168 | 299 | 76 | 23 | 28 | 22 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BG Audit | Audit | 1998 | — | — |
BE | Audit | 1979 | — | — |
KS | Audit | 1992 | — | — |
NG Audit | Audit | 1979 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Boye Gregers Rynord | Audit | 0 companies |
| Bendt Erik West-Nielsen | Audit | 0 companies |
| Kurt-Christian Schmidt | Audit | 0 companies |
| Niels-Erik Gottlieb | Audit | 0 companies |