| Revenue | DKK 197K | +143% |
| EBITDA | DKK 153K | +295% |
| Net profit | DKK 30K | +124% |
| Total assets | DKK 6,6M | +9% |
| Equity | DKK 2,8M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | 11 | -26 | -24 | -27 | -20 | 63 | 96 | 572 | 258 | 254 | 251 | 81 | 197 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -43 | -149 | -42 | -43 |
| EBITDA | -14 | 11 | -211 | -24 | -27 | 880 | 743 | 96 | 572 | 258 | 212 | 102 | 39 | 153 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -33 | -41 | -41 | -41 | -41 | -41 | -41 |
| EBIT | -14 | 11 | -211 | -24 | -27 | 880 | 743 | 64 | 531 | 217 | 171 | 61 | -2 | 113 |
| Net financials | -429 | -184 | 550 | 28 | 30 | -11 | -112 | -124 | -53 | -8 | -34 | -60 | -135 | -79 |
| Profit before tax | 23 | 229 | 339 | -2 | 3 | 870 | 631 | -60 | 478 | 209 | 137 | 2 | -137 | 34 |
| Tax | 6 | 57 | 130 | -0 | 1 | 111 | 104 | -13 | 35 | 52 | 31 | 1 | -12 | 4 |
| Net profit | 17 | 172 | 209 | -2 | 2 | 758 | 527 | -47 | 444 | 158 | 107 | 1 | -125 | 30 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.207 | 748 | 1.255 | 1.086 | 1.930 | 4.749 | 8.253 | 10.653 | 5.376 | 5.408 | 5.418 | 5.550 | 5.993 | 6.557 |
| Equity | 564 | 736 | 944 | 942 | 944 | 1.702 | 2.230 | 2.183 | 2.626 | 2.784 | 2.890 | 2.891 | 2.766 | 2.796 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 643 | 13 | 311 | 144 | 986 | 3.047 | 6.024 | 8.471 | 2.748 | 2.618 | 2.503 | 2.640 | 3.227 | 3.761 |
| Total debt | 643 | 13 | 311 | 144 | 986 | 3.047 | 6.024 | 8.471 | 2.748 | 2.618 | 2.503 | 2.640 | 3.227 | 3.761 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FI Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Israelsen | Audit | 0 companies |