| Revenue | DKK -13K | +56% |
| EBITDA | DKK -13K | -56% |
| Net profit | DKK -13K | -54% |
| Total assets | DKK 163 | +24% |
| Equity | DKK -78K | -20% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 215 | 180 | 140 | — | 58 | -158 | -74 | 69 | -24 | -31 | -7 | -8 | -13 |
| Staff expenses | -128 | -112 | -110 | -0 | -65 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 87 | 67 | 30 | 0 | -7 | -208 | -74 | 69 | -24 | -31 | -7 | -8 | -13 |
| Depreciation & amort. | 56 | -56 | -34 | -0 | -53 | -53 | -76 | -47 | -25 | -3 | -0 | -0 | -0 |
| EBIT | 31 | 12 | -3 | 0 | -60 | -261 | -150 | 22 | -49 | -34 | -7 | -8 | -13 |
| Net financials | -11 | 83 | 72 | 0 | -8 | 2 | 24 | -13 | -16 | 56 | 11 | -0 | 0 |
| Profit before tax | 20 | 94 | 68 | 0 | -69 | -259 | -126 | 9 | -64 | 23 | 4 | -8 | -13 |
| Tax | 5 | 24 | 11 | -0 | -15 | -56 | -9 | -16 | -14 | 5 | 103 | 0 | -0 |
| Net profit | 14 | 71 | 57 | 0 | -54 | -203 | -116 | 25 | -50 | 18 | -99 | -8 | -13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 664 | 607 | 624 | 0 | 533 | 482 | 346 | 285 | 209 | 262 | 1 | 0 | 0 |
| Equity | 505 | 484 | 441 | 0 | 369 | 167 | 50 | 75 | 25 | 43 | -57 | -65 | -78 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 124 | 96 | 183 | 0 | 163 | 315 | 295 | 210 | 184 | 220 | 57 | 65 | 78 |
| Total debt | 124 | 96 | 183 | 0 | 163 | 315 | 295 | 210 | 184 | 220 | 57 | 65 | 78 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Audit | Audit | 1982 | — | — |
BP Audit | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1982 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Laage Nielsen | Audit | 0 companies |
| Bjørn Pihl Sørensen | Audit | 0 companies |