| Revenue | DKK 48K | +325% |
| EBITDA | DKK -702K | -6300% |
| Net profit | DKK 578K | -82% |
| Total assets | DKK 58,6M | +3% |
| Equity | DKK 54,9M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 74 | 31 | 29 | -210 | -12 | -86 | -9 | 36 | 28 | -51 | 12 | 25 | 11 | 48 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 74 | 31 | 29 | -210 | -12 | -86 | -9 | 36 | 28 | -253 | 12 | 25 | 11 | -702 |
| Depreciation & amort. | 56 | 51 | 51 | -51 | -51 | -51 | -63 | -63 | -63 | -59 | -15 | -15 | -15 | -15 |
| EBIT | 18 | -20 | -22 | -261 | -63 | -137 | -71 | -27 | -35 | -312 | -3 | 9 | -4 | -717 |
| Net financials | 2.632 | 4.272 | 5.857 | 3.007 | 201 | 2.847 | 634 | 425 | -51 | 3.221 | 376 | 2.447 | 4.119 | 1.445 |
| Profit before tax | 2.650 | 4.252 | 5.835 | 2.746 | 138 | 2.710 | 563 | 398 | -86 | 2.909 | 373 | 2.456 | 4.115 | 728 |
| Tax | 184 | 553 | 559 | 495 | -75 | 529 | 89 | 232 | 15 | 677 | 38 | 499 | 892 | 149 |
| Net profit | 2.466 | 3.699 | 5.276 | 2.252 | 213 | 2.181 | 474 | 166 | -101 | 2.232 | 335 | 1.957 | 3.223 | 578 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.169 | 41.390 | 46.198 | 49.925 | 51.413 | 53.229 | 55.519 | 54.392 | 54.316 | 58.221 | 59.711 | 64.897 | 57.007 | 58.579 |
| Equity | 37.669 | 40.968 | 45.244 | 46.496 | 46.609 | 48.688 | 49.059 | 49.025 | 48.816 | 49.287 | 49.509 | 51.351 | 54.456 | 54.912 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.500 | 422 | 954 | 3.429 | 4.804 | 4.541 | 6.460 | 5.367 | 5.500 | 8.934 | 10.202 | 13.546 | 2.551 | 3.667 |
| Total debt | 1.500 | 422 | 954 | 3.429 | 4.804 | 4.541 | 6.460 | 5.367 | 5.500 | 8.934 | 10.202 | 13.546 | 2.551 | 3.667 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2019 | — | — |
AB Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Julle Margrethe Andersen | Management | 0 companies |
| Anders Boye Andersen | Management | 0 companies |