| Revenue | DKK 645K | +163% |
| EBITDA | DKK 570K | +281% |
| Net profit | DKK 217K | -37% |
| Total assets | DKK 7,1M | -7% |
| Equity | DKK 4,4M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 520 | 111 | -390 | 310 | 320 | -3.110 | 1.907 | -431 | 1.369 | 852 | -106 | 14 | 245 | 645 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 445 | -40 | -593 | 205 | 217 | -3.270 | 1.772 | -543 | 1.146 | 507 | -193 | -119 | 150 | 570 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 445 | -40 | -593 | 205 | 217 | -3.270 | 1.772 | -543 | 1.146 | 507 | -193 | -119 | 150 | 570 |
| Net financials | -409 | -311 | -409 | 103 | -503 | 260 | -519 | -249 | 434 | 1.099 | -701 | 914 | 202 | -290 |
| Profit before tax | 36 | -350 | -1.003 | 308 | -285 | -3.010 | 1.253 | -791 | 1.579 | 1.606 | -894 | 795 | 352 | 280 |
| Tax | 9 | -88 | -846 | 14 | 15 | -135 | -46 | -117 | 258 | 100 | -20 | -31 | 7 | 62 |
| Net profit | 27 | -263 | 713 | 190 | -300 | -2.875 | 1.300 | -675 | 1.321 | 1.506 | -874 | 826 | 344 | 217 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.152 | 24.041 | 22.078 | 22.084 | 16.081 | 13.072 | 14.222 | 9.177 | 8.444 | 8.106 | 6.623 | 7.492 | 7.614 | 7.111 |
| Equity | 2.521 | 2.259 | 3.444 | 3.520 | 3.228 | 353 | 1.652 | 1.019 | 2.341 | 3.846 | 2.822 | 3.648 | 3.993 | 4.360 |
| Long-term debt | 18.186 | 18.266 | 15.340 | 14.910 | 10.030 | 10.078 | 9.815 | 5.490 | 3.697 | 1.923 | 1.303 | 1.316 | 1.329 | 1.336 |
| Short-term debt | 2.815 | 2.888 | 3.138 | 3.532 | 2.709 | 2.618 | 2.755 | 2.667 | 2.407 | 2.336 | 2.498 | 2.528 | 2.292 | 1.415 |
| Total debt | 21.001 | 21.154 | 18.478 | 18.442 | 12.739 | 12.697 | 12.570 | 8.157 | 6.103 | 4.259 | 3.801 | 3.844 | 3.621 | 2.751 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Audit | Audit | 1996 | — | — |
ET | Audit | 1989 | — | — |
JP Audit | Audit | 1996 | — | — |
HO Management | Management | 1989 | — | — |
PE Management | Management | 1989 | — | — |
| Audit | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Blankholm | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Johnny Per Karleby | Audit | 0 companies |
| Hans Ole Hesse Lindberg | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Statsaut. revisor S. Blankholm | Audit | 0 companies |