| Revenue | DKK -132K | +13% |
| EBITDA | DKK -336K | -7% |
| Net profit | DKK -883K | -147% |
| Total assets | DKK 14,9M | -12% |
| Equity | DKK 14,9M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -83 | -84 | -111 | -99 | -99 | -129 | -128 | -96 | -38 | -118 | -116 | -117 | -132 |
| Staff expenses | -0 | -287 | -282 | -253 | -196 | -196 | -196 | -190 | -196 | -205 | -198 | -197 | -197 | -204 |
| EBITDA | -315 | -370 | -366 | -420 | -296 | -295 | -325 | -318 | -292 | -243 | -317 | -313 | -314 | -336 |
| Depreciation & amort. | -0 | -0 | -34 | -47 | -47 | -47 | -47 | -47 | -0 | -7 | -78 | -78 | -78 | -78 |
| EBIT | -315 | -370 | -400 | -466 | -343 | -342 | -371 | -365 | -292 | -250 | -395 | -391 | -392 | -414 |
| Net financials | -179 | 1.344 | 1.213 | 2.690 | -1.013 | 1.048 | -61 | 525 | 310 | 3.476 | 1.871 | 261 | 2.789 | -459 |
| Profit before tax | -494 | 973 | 813 | 2.223 | -1.356 | 706 | -432 | 160 | 18 | 3.226 | 1.476 | -129 | 2.397 | -873 |
| Tax | -123 | 244 | 199 | 523 | -301 | 83 | -108 | -81 | -0 | 717 | 74 | -20 | 529 | 10 |
| Net profit | -371 | 730 | 614 | 1.700 | -1.055 | 623 | -324 | 241 | 18 | 2.509 | 1.402 | -110 | 1.868 | -883 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.616 | 11.240 | 11.884 | 13.718 | 13.116 | 13.125 | 12.712 | 12.856 | 12.772 | 15.462 | 16.253 | 15.645 | 16.936 | 14.926 |
| Equity | 10.570 | 11.099 | 11.613 | 13.215 | 12.060 | 12.581 | 12.157 | 12.292 | 12.205 | 14.603 | 15.605 | 15.095 | 16.363 | 14.880 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 527 | 0 |
| Short-term debt | 46 | 141 | 268 | 503 | 1.056 | 544 | 555 | 563 | 567 | 837 | 628 | 550 | 47 | 46 |
| Total debt | 46 | 141 | 268 | 503 | 1.056 | 544 | 555 | 563 | 567 | 837 | 628 | 550 | 574 | 46 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MZ Unofficial title | Unofficial title | 1979 | — | — |
RM | Audit | 1979 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ziegler | Unofficial title | 0 companies |
| Revisor Mogens Varsted | Audit | 0 companies |