| Revenue | DKK 189K | -731% |
| EBITDA | DKK 189K | +731% |
| Net profit | DKK 566K | +200% |
| Total assets | DKK 13,6M | +8% |
| Equity | DKK -5M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -168 | -69 | -107 | -34 | 400 | 223 | 113 | 100 | 180 | 99 | 136 | 125 | -30 | 189 |
| Staff expenses | -2 | -17 | -13 | -5 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -170 | -86 | -121 | -40 | 394 | 223 | 113 | 100 | 180 | 99 | 136 | 125 | -30 | 189 |
| Depreciation & amort. | 79 | -102 | -68 | -40 | -40 | -73 | -73 | -73 | -73 | -73 | -40 | -40 | -40 | -40 |
| EBIT | -249 | -188 | -189 | -80 | 354 | 150 | 40 | 27 | 107 | 26 | 96 | 85 | -70 | 149 |
| Net financials | 53 | -38 | -159 | 490 | -359 | 284 | 864 | 749 | -4.578 | 1.359 | 1.073 | -533 | -497 | -277 |
| Profit before tax | -196 | -225 | -348 | 411 | -5 | 433 | 904 | 776 | -4.471 | 1.386 | 1.169 | -448 | -567 | 566 |
| Tax | -43 | 1.922 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 46 | -0 | -0 | -0 | -0 |
| Net profit | -152 | -2.148 | -348 | 411 | -5 | 433 | 904 | 776 | -4.471 | 1.340 | 1.169 | -448 | -567 | 566 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.941 | 9.823 | 9.682 | 10.500 | 11.319 | 8.823 | 12.103 | 9.776 | 11.948 | 10.103 | 12.028 | 14.036 | 12.548 | 13.576 |
| Equity | -3.687 | -5.835 | -6.182 | -5.771 | -5.776 | -5.343 | -4.439 | -3.663 | -8.135 | -7.454 | -5.492 | -5.044 | -5.610 | -5.044 |
| Long-term debt | 1.770 | 1.775 | 1.775 | 1.775 | 16.376 | 13.617 | 13.617 | 10.667 | 10.667 | 10.646 | 10.476 | 16.964 | 17.374 | 17.712 |
| Short-term debt | 12.858 | 13.882 | 14.089 | 14.496 | 719 | 548 | 2.925 | 2.772 | 9.416 | 6.912 | 7.044 | 2.116 | 784 | 908 |
| Total debt | 14.628 | 15.657 | 15.864 | 16.271 | 17.095 | 14.165 | 16.542 | 13.440 | 20.083 | 17.558 | 17.520 | 19.080 | 18.159 | 18.620 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EC Audit | Audit | 1995 | — | — |
MC Audit | Audit | 2004 | — | — |
VR | Audit | 1992 | — | — |
BB Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Egon Christensen | Audit | 0 companies |
| Mads Christian Sand | Audit | 0 companies |
| Vejle Revision og Rådgivning | Audit | 0 companies |
| Balder Bach-Pedersen | Management | 0 companies |