| Revenue | DKK 92K | -217% |
| EBITDA | DKK 92K | +217% |
| Net profit | DKK 54K | -47% |
| Total assets | DKK 1,1M | +1% |
| Equity | DKK 400K | -15% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 161 | 594 | 800 | 384 | 562 | 106 | 168 | 202 | 102 | 25 | -29 | -79 | 92 |
| Staff expenses | -0 | -5 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -764 | 349 | 499 | 130 | 276 | 106 | 168 | 202 | 102 | 25 | -29 | -79 | 92 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -4 | -4 | -4 | -4 | -3 |
| EBIT | -764 | 349 | 499 | 130 | 276 | 106 | 168 | 201 | 98 | 21 | -33 | -82 | 89 |
| Net financials | 12 | 2 | -45 | 166 | -127 | 185 | -26 | 15 | 146 | 112 | -17 | 207 | -19 |
| Profit before tax | -752 | 352 | 454 | 296 | 149 | 291 | 141 | 216 | 244 | 133 | -49 | 125 | 70 |
| Tax | 1 | 94 | 115 | 71 | 34 | 67 | 32 | 49 | 55 | 30 | -2 | 22 | 16 |
| Net profit | -753 | 257 | 340 | 225 | 115 | 224 | 109 | 167 | 189 | 103 | -47 | 103 | 54 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 386 | 831 | 1.092 | 856 | 896 | 889 | 880 | 1.151 | 1.352 | 1.286 | 1.153 | 1.113 | 1.127 |
| Equity | -345 | -88 | 152 | 276 | 391 | 512 | 516 | 575 | 654 | 644 | 483 | 468 | 400 |
| Long-term debt | 0 | 0 | 500 | 250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 731 | 918 | 435 | 327 | 497 | 374 | 362 | 575 | 689 | 640 | 670 | 645 | 727 |
| Total debt | 731 | 918 | 935 | 577 | 497 | 374 | 362 | 575 | 689 | 640 | 670 | 645 | 727 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Audit | Audit | 1986 | — | — |
PE | Founder | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Skov | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |