| Revenue | — | — |
| EBITDA | DKK -54K | -37% |
| Net profit | DKK -912K | -207% |
| Total assets | DKK 2,3M | -36% |
| Equity | DKK 1,5M | -41% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 261 | 314 | 424 | 307 | -129 | -103 | -84 | -50 | -50 | -49 | -40 | -34 | -39 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 261 | 314 | 424 | 307 | -129 | -103 | -84 | -126 | -50 | -49 | -40 | -34 | -39 | -54 |
| Depreciation & amort. | 342 | 286 | -230 | -11 | -68 | -68 | -68 | -23 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -82 | 28 | 194 | 296 | -196 | -170 | -152 | -149 | -50 | -49 | -40 | -34 | -39 | -54 |
| Net financials | 450 | 382 | -53 | -421 | -186 | 699 | -279 | -162 | 185 | 861 | -359 | 793 | 1.131 | -857 |
| Profit before tax | -252 | 490 | 1.181 | 2.475 | -214 | 529 | -249 | -311 | 135 | 812 | -399 | 759 | 1.092 | -911 |
| Tax | 50 | 35 | 96 | 369 | 84 | 116 | 91 | -66 | 27 | 179 | 1 | 81 | 241 | 1 |
| Net profit | -302 | 456 | 1.085 | 2.106 | -298 | 413 | -340 | -245 | 107 | 634 | -400 | 678 | 851 | -912 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.784 | 7.159 | 7.989 | 7.164 | 5.913 | 5.762 | 4.912 | 3.305 | 2.967 | 3.289 | 2.920 | 3.323 | 3.597 | 2.296 |
| Equity | 3.572 | 3.890 | 4.318 | 5.759 | 4.796 | 5.209 | 4.180 | 3.230 | 2.618 | 2.514 | 1.362 | 1.900 | 2.611 | 1.549 |
| Long-term debt | 2.000 | 2.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73 | 227 | 0 |
| Short-term debt | 1.212 | 1.269 | 3.671 | 1.250 | 1.046 | 444 | 717 | 75 | 349 | 775 | 1.559 | 1.350 | 759 | 747 |
| Total debt | 3.212 | 3.269 | 3.671 | 1.250 | 1.046 | 444 | 717 | 75 | 349 | 775 | 1.559 | 1.424 | 986 | 747 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Audit | Audit | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 1998 | |
| Individual | 15.0% | 15.0% | 1998 | |
| Individual | 15.0% | 15.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Max Klarskov Vilby | Audit | 0 companies |