| Revenue | DKK 36K | +30% |
| EBITDA | DKK 569 | +105% |
| Net profit | DKK -213K | -375% |
| Total assets | DKK 7M | -5% |
| Equity | DKK 6,9M | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 366 | 302 | 302 | 232 | 236 | 1.701 | 812 | -94 | -69 | -62 | 11 | 18 | 28 | 36 |
| Staff expenses | -103 | -77 | -63 | -224 | -244 | -184 | -56 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 264 | 226 | 239 | 9 | -7 | 1.517 | 772 | -94 | -69 | -62 | -15 | 18 | -10 | 1 |
| Depreciation & amort. | -0 | -18 | -18 | -16 | -16 | -5 | -0 | -0 | -0 | -2 | -5 | -5 | -95 | -32 |
| EBIT | 264 | 208 | 221 | -7 | -23 | 1.512 | 772 | -94 | -69 | -63 | -20 | 14 | -106 | -31 |
| Net financials | -24 | -128 | 66 | 280 | -175 | 149 | -99 | 524 | 1.118 | 757 | -274 | 756 | 230 | -182 |
| Profit before tax | 240 | 80 | 287 | 273 | -198 | 1.661 | 673 | 430 | 1.048 | 693 | -294 | 770 | 124 | -213 |
| Tax | 53 | 25 | 79 | 66 | 18 | 278 | 148 | 96 | 231 | 154 | 0 | 108 | 46 | 0 |
| Net profit | 186 | 55 | 209 | 207 | -216 | 1.383 | 525 | 335 | 817 | 539 | -294 | 662 | 78 | -213 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.111 | 10.496 | 10.346 | 10.348 | 9.965 | 8.593 | 7.394 | 6.189 | 6.858 | 7.225 | 6.970 | 7.415 | 7.352 | 7.005 |
| Equity | 6.113 | 6.071 | 6.183 | 6.290 | 5.973 | 6.753 | 7.172 | 5.998 | 6.705 | 7.131 | 6.723 | 7.267 | 7.223 | 6.875 |
| Long-term debt | 4.667 | 4.083 | 3.796 | 3.700 | 3.570 | 1.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 331 | 342 | 367 | 358 | 422 | 455 | 222 | 190 | 153 | 93 | 247 | 147 | 129 | 130 |
| Total debt | 4.998 | 4.425 | 4.163 | 4.058 | 3.992 | 1.840 | 222 | 190 | 153 | 93 | 247 | 147 | 129 | 130 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB | Audit | 1994 | — | — |
Kv Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Brøgger Obsen | Audit | 0 companies |
| Kirsten von Müllen | Management | 0 companies |