| Revenue | DKK 168K | -28% |
| EBITDA | DKK 102K | +10% |
| Net profit | DKK -1,1M | -1125% |
| Total assets | DKK 7,6M | -13% |
| Equity | DKK 4,9M | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 278 | 673 | 660 | 1.878 | 4.381 | 3.987 | 4.017 | 4.700 | 3.869 | 3.285 | 4.840 | 298 | 235 | 168 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -91 | -1 | -0 |
| EBITDA | 269 | 665 | 645 | 462 | 458 | 189 | 173 | 247 | 190 | 64 | 234 | -165 | 92 | 102 |
| Depreciation & amort. | -0 | -0 | -0 | -29 | -37 | -37 | -52 | -79 | -89 | -99 | -134 | -104 | -42 | -63 |
| EBIT | 269 | 665 | 645 | 433 | 421 | 152 | 120 | 168 | 101 | -35 | 100 | -269 | 50 | 39 |
| Net financials | -23 | -39 | -56 | 515 | 76 | 290 | 88 | 190 | 149 | 372 | 58 | 141 | -152 | -1.115 |
| Profit before tax | 246 | 626 | 589 | 948 | 498 | 442 | 208 | 358 | 250 | 337 | 158 | -129 | -101 | -1.076 |
| Tax | 1 | -0 | -0 | 113 | 105 | 85 | 34 | 67 | 42 | 64 | -7 | -41 | -13 | 6 |
| Net profit | 245 | 626 | 589 | 835 | 393 | 357 | 174 | 290 | 208 | 274 | 165 | -88 | -88 | -1.082 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.998 | 5.650 | 5.879 | 8.087 | 9.262 | 9.981 | 9.721 | 9.411 | 9.770 | 10.038 | 8.970 | 9.016 | 8.654 | 7.572 |
| Equity | 3.554 | 4.132 | 4.672 | 5.459 | 5.752 | 6.007 | 6.078 | 6.262 | 6.362 | 6.525 | 6.577 | 6.327 | 6.121 | 4.917 |
| Long-term debt | 0 | 0 | 0 | 2.136 | 2.136 | 2.136 | 2.136 | 2.136 | 2.136 | 2.136 | 2.136 | 2.136 | 2.155 | 2.155 |
| Short-term debt | 443 | 1.519 | 1.207 | 492 | 1.374 | 1.837 | 1.506 | 1.010 | 1.267 | 1.368 | 257 | 546 | 378 | 500 |
| Total debt | 443 | 1.519 | 1.207 | 2.628 | 3.510 | 3.973 | 3.642 | 3.146 | 3.403 | 3.504 | 2.393 | 2.682 | 2.533 | 2.655 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1992 | — | — |
DR Management | Management | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Management | 0 companies |