| Revenue | DKK -25K | -41% |
| EBITDA | DKK -25K | +41% |
| Net profit | DKK 42,9M | +21% |
| Total assets | DKK 98,3M | +68% |
| Equity | DKK 73M | +25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 151 | 107 | 97 | 186 | 288 | 212 | 361 | 130 | -28 | -22 | -45 | -42 | -25 |
| Staff expenses | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -1 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 206 | 95 | 85 | 174 | 276 | 200 | 349 | 130 | -28 | -22 | -45 | -42 | -25 |
| Depreciation & amort. | -33 | -4 | -8 | -11 | -11 | -19 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 172 | 92 | 77 | 164 | 265 | 181 | 349 | 130 | -28 | -22 | -45 | -42 | -25 |
| Net financials | 2.800 | 1.770 | 1.928 | 10.287 | 18.603 | 24.788 | 20.109 | 29.464 | 37.290 | 49.088 | 28.380 | 35.478 | 43.067 |
| Profit before tax | 2.972 | 1.862 | 2.005 | 10.474 | 18.868 | 24.970 | 20.458 | 29.594 | 37.261 | 49.065 | 28.335 | 35.436 | 43.043 |
| Tax | 48 | 39 | 33 | 12 | 152 | 453 | -11 | 12 | -32 | -18 | -66 | 32 | 179 |
| Net profit | 2.924 | 1.823 | 1.972 | 10.462 | 18.716 | 24.517 | 20.470 | 29.582 | 37.293 | 49.084 | 28.401 | 35.404 | 42.864 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.923 | 8.572 | 10.616 | 22.761 | 43.103 | 62.590 | 35.829 | 36.164 | 67.846 | 37.402 | 58.954 | 58.475 | 98.281 |
| Equity | 5.686 | 7.413 | 9.286 | 19.549 | 38.164 | 62.577 | 24.941 | 20.523 | 42.316 | 21.400 | 29.676 | 58.430 | 72.989 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.616 | 0 | 0 | 25.020 | 0 | 0 |
| Short-term debt | 229 | 1.156 | 1.327 | 3.210 | 4.938 | 13 | 10.888 | 24 | 25.530 | 16.002 | 4.258 | 45 | 25.292 |
| Total debt | 229 | 1.156 | 1.327 | 3.210 | 4.938 | 13 | 10.888 | 15.641 | 25.530 | 16.002 | 29.278 | 45 | 25.292 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BG Audit | Audit | 1987 | — | — |
JE Audit | Audit | 1991 | — | — |
PG Management | Management | 2022 | — | — |
AG Management | Management | 1987 | — | — |
NS Management | Management | 1987 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Caxos ApS | Company | 100.0% | 100.0% | 2023 |
| Individual | 10.0% | 10.0% | 2017 | |
Shukla International ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Gunnar Hald | Audit | 0 companies |
| Jan Esholm Jensen | Audit | 0 companies |
| Philip Gottschalk Shukla | Management | 0 companies |
| Alice Gottschalk | Management | 0 companies |
| Niels Søndergaard | Management | 0 companies |