| Revenue | DKK 2,5M | +223% |
| EBITDA | DKK 2,5M | +223% |
| Net profit | DKK 2,5M | +44% |
| Total assets | DKK 17M | +17% |
| Equity | DKK 16,1M | +18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -136 | 136 | -54 | 248 | 374 | 464 | 469 | 971 | 970 | 1.098 | 1.161 | 838 | 760 | 2.457 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -136 | 136 | -54 | 248 | 374 | 464 | 469 | 330 | 1.866 | 533 | 628 | 2.005 | 760 | 2.457 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -37 | -35 | -35 | -37 | -22 | -34 | -34 |
| EBIT | -136 | 136 | -54 | 248 | 374 | 464 | 469 | 294 | 1.832 | 499 | 591 | 1.983 | 726 | 2.424 |
| Net financials | -1.056 | -1.006 | 37 | 46 | 42 | 0 | 0 | 24 | 22 | 704 | -846 | 342 | 1.462 | 576 |
| Profit before tax | -136 | -869 | -37 | 293 | 416 | 464 | 469 | 317 | 1.853 | 1.203 | -255 | 2.325 | 2.188 | 2.999 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | 143 | 207 | -104 | 394 | 472 | 522 |
| Net profit | -1.192 | -869 | -18 | 293 | 416 | 464 | 469 | 323 | 1.710 | 996 | -150 | 1.931 | 1.716 | 2.477 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.670 | 9.820 | 9.080 | 8.971 | 10.163 | 12.170 | 11.927 | 12.896 | 14.722 | 15.768 | 15.519 | 12.678 | 14.548 | 17.045 |
| Equity | 7.494 | 7.629 | 6.838 | 7.323 | 7.523 | 12.170 | 11.927 | 11.727 | 13.546 | 14.485 | 15.156 | 12.087 | 13.679 | 16.095 |
| Long-term debt | 825 | 819 | 883 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 218 | 422 | 0 |
| Short-term debt | 1.350 | 1.372 | 1.359 | 1.648 | 2.440 | 0 | 0 | 290 | 297 | 404 | 363 | 373 | 447 | 950 |
| Total debt | 2.175 | 2.040 | 2.242 | 1.648 | 2.440 | 0 | 0 | 290 | 297 | 404 | 363 | 591 | 869 | 950 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1993 | — | — |
RM Audit | Audit | 1993 | — | — |
PE Management | Management | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Rubin Many Lercke | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |