| Revenue | DKK -27K | +15% |
| EBITDA | DKK -27K | -15% |
| Net profit | DKK 6,5M | +46% |
| Total assets | DKK 65,5M | +13% |
| Equity | DKK 54,4M | +14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -9 | -6 | -15 | -18 | -19 | -21 | -23 | -25 | -21 | -19 | -25 | -24 | -27 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -9 | -6 | -15 | -18 | -19 | -21 | -23 | -25 | -21 | -19 | -25 | -24 | -27 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -9 | -6 | -15 | -18 | -19 | -21 | -23 | -25 | -21 | -19 | -25 | -24 | -27 |
| Net financials | 68 | 343 | 523 | 978 | 2.190 | 3.980 | 2.924 | 1.928 | 3.300 | 3.735 | 6.159 | 2.384 | 4.458 | 6.634 |
| Profit before tax | 61 | 335 | 517 | 963 | 2.172 | 3.961 | 2.903 | 1.904 | 3.275 | 3.714 | 6.140 | 2.359 | 4.434 | 6.607 |
| Tax | 15 | 24 | 15 | -1 | 6 | -2 | 6 | 56 | 16 | 48 | 113 | 126 | -42 | 77 |
| Net profit | 46 | 311 | 503 | 964 | 2.166 | 3.963 | 2.898 | 1.848 | 3.258 | 3.665 | 6.027 | 2.232 | 4.476 | 6.530 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.768 | 8.083 | 8.724 | 10.144 | 20.962 | 25.362 | 28.986 | 32.992 | 36.031 | 40.531 | 47.717 | 51.111 | 58.090 | 65.474 |
| Equity | 7.740 | 8.050 | 8.553 | 9.517 | 19.521 | 23.483 | 26.381 | 28.229 | 31.487 | 35.153 | 41.179 | 43.412 | 47.888 | 54.418 |
| Long-term debt | 0 | 24 | 140 | 477 | 338 | 377 | 800 | 558 | 484 | 423 | 577 | 677 | 735 | 896 |
| Short-term debt | 29 | 9 | 31 | 150 | 1.103 | 1.501 | 1.805 | 4.205 | 4.060 | 4.956 | 5.960 | 7.022 | 9.467 | 10.160 |
| Total debt | 29 | 32 | 171 | 627 | 1.441 | 1.878 | 2.605 | 4.763 | 4.543 | 5.378 | 6.538 | 7.699 | 10.202 | 11.056 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 1990 | — | — |
P | Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Bülow | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |