| Revenue | DKK 275K | +6% |
| EBITDA | DKK 180K | +15% |
| Net profit | DKK 338K | +162% |
| Total assets | DKK 1,7M | -14% |
| Equity | DKK 1,5M | -15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.435 | 700 | 570 | 341 | 514 | 290 | 98 | 153 | 362 | 156 | 308 | 224 | 259 | 275 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -153 | -324 | 347 | 142 | 332 | 147 | -66 | 287 | 193 | -34 | 134 | 54 | 157 | 180 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -153 | -324 | 347 | 142 | 332 | 147 | -66 | 287 | 193 | -34 | 134 | 54 | 157 | 180 |
| Net financials | 30 | -2 | 29 | 83 | -2 | 63 | 74 | 122 | 72 | 845 | -656 | 172 | 8 | 284 |
| Profit before tax | -123 | -326 | 375 | 225 | 330 | 210 | 8 | 409 | 266 | 811 | -521 | 226 | 165 | 464 |
| Tax | -0 | -0 | 14 | -0 | 41 | 44 | 0 | 61 | 55 | 160 | -70 | -4 | 36 | 127 |
| Net profit | -123 | -326 | 361 | 225 | 289 | 166 | 8 | 348 | 210 | 650 | -451 | 231 | 129 | 338 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.129 | 3.120 | 3.425 | 3.506 | 3.762 | 3.926 | 3.712 | 3.804 | 4.027 | 4.749 | 4.163 | 4.196 | 1.943 | 1.673 |
| Equity | 3.127 | 2.752 | 3.065 | 3.242 | 3.480 | 3.646 | 3.602 | 3.669 | 3.879 | 4.474 | 3.967 | 4.140 | 1.748 | 1.487 |
| Long-term debt | 775 | 275 | 0 | 0 | 41 | 44 | 40 | 46 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 227 | 92 | 360 | 265 | 241 | 236 | 70 | 90 | 148 | 275 | 196 | 56 | 195 | 186 |
| Total debt | 1.002 | 367 | 360 | 265 | 282 | 280 | 110 | 135 | 148 | 275 | 196 | 56 | 195 | 186 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Audit | Audit | 1987 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| John Formsgaard | Audit | 0 companies |