| Revenue | DKK -131K | +15% |
| EBITDA | DKK -196K | +2% |
| Net profit | DKK 202K | -83% |
| Total assets | DKK 17,1M | +1% |
| Equity | DKK 17M | +1% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.102 | 1.029 | 905 | 724 | 659 | 728 | 699 | 414 | -161 | -33 | -74 | -114 | -131 |
| Staff expenses | -238 | -239 | -163 | -138 | -146 | -149 | -148 | -49 | -76 | -83 | -86 | -87 | -65 |
| EBITDA | 864 | 870 | 742 | 586 | 513 | 580 | 551 | 360 | -240 | -121 | -161 | -201 | -196 |
| Depreciation & amort. | -69 | 39 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 795 | 830 | 742 | 586 | 513 | 580 | 551 | 360 | -240 | -121 | -161 | -201 | -196 |
| Net financials | 604 | 330 | 596 | 288 | 715 | 502 | 794 | -1.225 | 1.457 | 585 | -142 | 1.697 | 529 |
| Profit before tax | 1.398 | 1.160 | 1.338 | 874 | 1.229 | 1.082 | 1.345 | -865 | 1.217 | 464 | -302 | 1.496 | 333 |
| Tax | 350 | 284 | 314 | 193 | 270 | 238 | 296 | -0 | 61 | 72 | -78 | 295 | 130 |
| Net profit | 1.049 | 876 | 1.024 | 682 | 958 | 844 | 1.049 | -865 | 1.156 | 392 | -225 | 1.202 | 202 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.171 | 10.965 | 11.986 | 12.464 | 13.560 | 14.390 | 15.571 | 14.333 | 15.486 | 15.889 | 15.677 | 16.876 | 17.070 |
| Equity | 9.737 | 10.613 | 11.637 | 12.318 | 13.277 | 14.121 | 15.170 | 14.305 | 15.460 | 15.853 | 15.628 | 16.830 | 17.032 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 430 | 338 | 349 | 145 | 283 | 269 | 401 | 29 | 26 | 36 | 49 | 46 | 39 |
| Total debt | 430 | 338 | 349 | 145 | 283 | 269 | 401 | 29 | 26 | 36 | 49 | 46 | 39 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
S& Audit | Audit | 1998 | — | — |
KR Audit | Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1993 | |
| Individual | 50.0% | 50.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Schantz & Fogh A/S | Audit | 0 companies |
| Kurt Rindom | Audit | 0 companies |