| Revenue | DKK -199K | +86% |
| EBITDA | DKK -199K | -86% |
| Net profit | DKK 6,7M | +58% |
| Total assets | DKK 63M | +14% |
| Equity | DKK 56,3M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -33 | -60 | -14 | -10 | -14 | -17 | -39 | -48 | -39 | -39 | -318 | -153 | -107 | -199 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -33 | -60 | -14 | -10 | -14 | -17 | -39 | -48 | -39 | -39 | -318 | -153 | -107 | -199 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 |
| EBIT | -33 | -60 | -14 | -10 | -14 | -17 | -39 | -48 | -39 | -39 | -318 | -153 | -107 | -204 |
| Net financials | 259 | 2.070 | 1.479 | 2.243 | 2.312 | 1.799 | 295 | 2.991 | 1.571 | 10.755 | 3.898 | 2.808 | 5.417 | 8.872 |
| Profit before tax | 227 | 2.010 | 1.174 | 1.954 | 2.298 | 1.782 | 256 | 2.943 | 1.531 | 10.716 | 3.580 | 2.656 | 5.454 | 8.668 |
| Tax | 58 | 471 | 295 | 459 | 223 | 310 | -230 | 504 | -164 | 1.398 | 779 | 590 | 1.228 | 1.983 |
| Net profit | 169 | 1.540 | 879 | 1.495 | 2.075 | 1.472 | 486 | 2.440 | 1.695 | 9.318 | 2.801 | 2.065 | 4.225 | 6.686 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.977 | 8.662 | 9.364 | 10.473 | 13.602 | 19.384 | 32.874 | 30.971 | 41.610 | 46.556 | 49.775 | 51.076 | 55.321 | 62.966 |
| Equity | 5.959 | 7.403 | 8.185 | 9.680 | 11.797 | 13.268 | 28.059 | 30.499 | 31.694 | 41.012 | 43.813 | 45.878 | 49.604 | 56.290 |
| Long-term debt | 0 | 0 | 0 | 0 | 700 | 4.750 | 4.750 | 0 | 0 | 0 | 0 | 0 | 0 | 4.084 |
| Short-term debt | 18 | 1.259 | 1.179 | 794 | 1.106 | 1.365 | 65 | 473 | 9.917 | 5.544 | 5.962 | 5.198 | 5.718 | 2.593 |
| Total debt | 18 | 1.259 | 1.179 | 794 | 1.806 | 6.115 | 4.815 | 473 | 9.917 | 5.544 | 5.962 | 5.198 | 5.718 | 6.677 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Audit | Audit | 2008 | — | — |
JB Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Speitzer | Audit | 0 companies |
| Jimmy Bergøe | Audit | 0 companies |