| Revenue | DKK 88K | +127% |
| EBITDA | DKK 88K | +127% |
| Net profit | DKK 56K | +171% |
| Total assets | DKK 290K | +45% |
| Equity | DKK 230K | +32% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 | -26 | 1 | 43 | 4 | 3 | 1 | 12 | 19 | 14 | 30 | 48 | 39 | 88 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2 | -34 | -5 | 38 | 4 | 3 | 1 | 12 | 19 | 14 | 30 | 48 | 39 | 88 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -12 | -28 | -19 | -14 | -38 | -20 | -20 | -29 |
| EBIT | -2 | -34 | -5 | 38 | 4 | 3 | -11 | -16 | 0 | 0 | -8 | 28 | 19 | 59 |
| Net financials | 4 | 3 | 4 | 4 | -14 | 21 | -8 | -52 | -0 | 1 | 17 | 14 | 2 | 22 |
| Profit before tax | 2 | -31 | -1 | 43 | -10 | 25 | -19 | -69 | 0 | 1 | 9 | 42 | 21 | 81 |
| Tax | 1 | -0 | -0 | 2 | -2 | 6 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | 25 |
| Net profit | 1 | -31 | -1 | 40 | -8 | 19 | -18 | -68 | 0 | 1 | 9 | 42 | 21 | 56 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 234 | 144 | 141 | 195 | 184 | 208 | 187 | 119 | 117 | 122 | 143 | 187 | 200 | 290 |
| Equity | 169 | 138 | 137 | 177 | 169 | 188 | 170 | 101 | 101 | 102 | 111 | 154 | 174 | 230 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 65 | 6 | 4 | 14 | 15 | 21 | 17 | 18 | 16 | 19 | 32 | 33 | 26 | 60 |
| Total debt | 65 | 6 | 4 | 14 | 15 | 21 | 17 | 18 | 16 | 19 | 32 | 33 | 26 | 60 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 20.0% | 20.0% | 2013 | |
| Individual | 20.0% | 20.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Munk Thomsen | Audit | 0 companies |