| Revenue | DKK -17K | -78% |
| EBITDA | DKK -17K | +98% |
| Net profit | DKK 723K | +29% |
| Total assets | DKK 5,2M | +6% |
| Equity | DKK 3,1M | +30% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 214 | 239 | 309 | 497 | 163 | -202 | -173 | 59 | 121 | -17 | 588 | -79 | -17 |
| Staff expenses | -27 | -27 | -28 | -28 | -28 | -25 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 938 | 211 | 844 | 469 | 136 | -228 | -173 | 59 | 121 | -17 | 588 | -811 | -17 |
| Depreciation & amort. | 376 | -21 | 282 | -22 | -13 | -6 | -54 | -86 | -89 | -91 | -48 | -0 | -0 |
| EBIT | 563 | 190 | 562 | 447 | 123 | -233 | -227 | -27 | 31 | -108 | 540 | -811 | -17 |
| Net financials | 630 | 315 | 437 | 213 | -258 | 539 | 3.521 | 122 | 279 | 676 | -539 | 1.372 | 746 |
| Profit before tax | 1.192 | 505 | 999 | 661 | -135 | 306 | 3.294 | 95 | 311 | 568 | 1 | 561 | 729 |
| Tax | -0 | -0 | 0 | -133 | -103 | 50 | -149 | 21 | 67 | 109 | 158 | -0 | 6 |
| Net profit | 1.192 | 505 | 999 | 794 | -32 | 256 | 3.443 | 74 | 244 | 458 | -157 | 561 | 723 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.901 | 8.169 | 9.876 | 10.117 | 10.203 | 11.107 | 3.517 | 4.590 | 5.374 | 5.896 | 4.974 | 4.913 | 5.199 |
| Equity | 7.611 | 8.116 | 9.115 | 9.909 | 9.877 | 10.133 | 1.215 | 1.289 | 1.533 | 1.991 | 1.835 | 2.396 | 3.118 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 290 | 52 | 760 | 208 | 326 | 975 | 2.302 | 3.300 | 3.841 | 3.904 | 3.139 | 2.517 | 2.081 |
| Total debt | 290 | 52 | 760 | 208 | 326 | 975 | 2.302 | 3.300 | 3.841 | 3.904 | 3.139 | 2.517 | 2.081 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1999 | — | — | |
| Audit | 2003 | — | — | |
LS Management | Management | 1997 | — | — |
JB Management | Management | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 33.3% | 33.3% | 2007 | |
| Individual | 10.0% | 10.0% | 2008 | |
| Individual | 33.3% | 33.3% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| RSM Christiansen & Engelbrechtsen Statsautoriserede revisorer | Audit | 0 companies |
| RSM PLUS Statsautoriseret Revisionsaktieselskab | Audit | 0 companies |
| Lars Stig Rasmussen | Management | 0 companies |
| Jørgen Byriel | Management | 0 companies |