| Revenue | DKK 413K | -16% |
| EBITDA | DKK 441K | +587% |
| Net profit | DKK 266K | +624% |
| Total assets | DKK 13,2M | +2% |
| Equity | DKK 6,4M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 502 | 484 | 568 | 500 | 453 | 578 | 586 | 646 | 616 | 570 | 544 | 422 | 494 | 413 |
| Staff expenses | -0 | -0 | -64 | -65 | -426 | -438 | -439 | -440 | -438 | -435 | -446 | -436 | -435 | -381 |
| EBITDA | 502 | 484 | 1.143 | 1.411 | 2.556 | 128 | 212 | 458 | 304 | 432 | -540 | -769 | 64 | 441 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 502 | 484 | 1.143 | 1.411 | 2.556 | 128 | 212 | 458 | 304 | 432 | -540 | -769 | 64 | 441 |
| Net financials | 4.799 | 112 | -146 | -119 | -170 | -58 | -173 | -82 | -168 | -51 | -211 | 239 | -15 | -98 |
| Profit before tax | 5.301 | 596 | 998 | 1.292 | 2.386 | 70 | 39 | 376 | 136 | 381 | -752 | -530 | 49 | 342 |
| Tax | 1.299 | -19 | 227 | 291 | 476 | 9 | -14 | 87 | 43 | 72 | -163 | -115 | 12 | 76 |
| Net profit | 4.003 | 614 | 770 | 1.001 | 1.909 | 61 | 53 | 288 | 93 | 309 | -589 | -415 | 37 | 266 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.159 | 11.321 | 12.000 | 12.934 | 17.098 | 14.991 | 16.023 | 16.290 | 16.184 | 14.902 | 13.906 | 12.925 | 12.977 | 13.202 |
| Equity | — | 4.790 | 5.361 | 6.162 | 7.871 | 7.832 | 7.785 | 7.973 | 7.866 | 7.975 | 7.186 | 6.271 | 6.247 | 6.446 |
| Long-term debt | 10.304 | 5.006 | 4.898 | 4.791 | 5.059 | 4.934 | 5.996 | 5.948 | 5.934 | 4.919 | 4.877 | 4.833 | 4.788 | 4.734 |
| Short-term debt | 408 | 396 | 467 | 489 | 2.382 | 445 | 476 | 516 | 488 | 271 | 270 | 391 | 511 | 515 |
| Total debt | 10.712 | 5.401 | 5.365 | 5.280 | 7.441 | 5.379 | 6.472 | 6.464 | 6.422 | 5.191 | 5.147 | 5.224 | 5.299 | 5.249 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Audit | Audit | 2005 | — | — |
JO Audit | Audit | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Jes Nygaard Larsen | Audit | 0 companies |
| Jens Ole Gram | Audit | 0 companies |