| Revenue | DKK 848K | +0% |
| EBITDA | DKK 55K | -66% |
| Net profit | DKK 36K | -71% |
| Total assets | DKK 2M | -4% |
| Equity | DKK 1M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 40 | 200 | 288 | 328 | 303 | 741 | 762 | 776 | 770 | 780 | 839 | 848 | 848 | 848 |
| Staff expenses | -0 | -0 | -0 | -0 | -250 | -250 | -450 | -540 | -145 | -350 | -290 | -400 | -400 | -400 |
| EBITDA | 40 | 200 | 288 | 328 | 53 | 164 | -44 | -68 | 358 | 31 | 263 | 137 | 164 | 55 |
| Depreciation & amort. | -8 | -10 | -13 | -10 | -25 | -17 | -17 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 32 | 190 | 275 | 318 | 28 | 147 | -61 | -68 | 358 | 31 | 263 | 137 | 164 | 55 |
| Net financials | -1 | -1 | -0 | -2 | -36 | -1 | 37 | 7 | -3 | -9 | -20 | -5 | -2 | -7 |
| Profit before tax | 31 | 189 | 274 | 316 | -8 | 146 | -24 | -61 | 355 | 23 | 244 | 132 | 162 | 48 |
| Tax | -0 | 29 | 72 | 104 | 11 | 43 | 52 | -0 | 62 | 5 | 56 | 32 | 38 | 13 |
| Net profit | 31 | 160 | 202 | 213 | -19 | 103 | -77 | -61 | 292 | 18 | 188 | 100 | 124 | 36 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 916 | 1.051 | 1.235 | 1.153 | 1.235 | 1.627 | 1.319 | 712 | 1.389 | 1.699 | 1.979 | 1.988 | 2.094 | 2.007 |
| Equity | 437 | 597 | 799 | 670 | 476 | 578 | 449 | 389 | 681 | 699 | 787 | 887 | 1.011 | 1.046 |
| Long-term debt | 346 | 346 | 290 | 276 | 345 | 349 | 306 | 219 | 285 | 379 | 386 | 386 | 386 | 386 |
| Short-term debt | 134 | 109 | 146 | 207 | 414 | 700 | 564 | 104 | 423 | 622 | 806 | 714 | 697 | 575 |
| Total debt | 479 | 455 | 436 | 483 | 759 | 1.049 | 870 | 323 | 708 | 1.000 | 1.192 | 1.101 | 1.083 | 961 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK | Audit | 1985 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1985 |
| Person | Role here | Other companies |
|---|---|---|
| Birger Karlo Frandsen | Audit | 0 companies |