| Revenue | DKK -47K | -25% |
| EBITDA | DKK -47K | +25% |
| Net profit | DKK 78K | +92% |
| Total assets | DKK 2,7M | +2% |
| Equity | DKK 677K | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 724 | 868 | 652 | 866 | 833 | 1.084 | 159 | 441 | -10 | -45 | -42 | -63 | -47 |
| Staff expenses | -0 | -670 | -0 | -59 | -55 | -49 | -44 | -26 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 724 | 198 | 652 | 806 | 778 | 1.036 | 115 | 415 | -10 | -45 | -42 | -63 | -47 |
| Depreciation & amort. | -0 | -0 | -25 | -40 | -48 | -48 | -48 | -16 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 724 | 198 | 627 | 766 | 730 | 988 | 67 | 399 | -10 | -45 | -42 | -63 | -47 |
| Net financials | -58 | -2 | -2 | -2 | -102 | -111 | -148 | -17 | -13 | 64 | -343 | 115 | 148 |
| Profit before tax | 666 | 196 | 625 | 764 | 628 | 876 | -81 | 382 | -23 | 19 | -385 | 52 | 100 |
| Tax | 171 | 19 | 148 | 151 | 106 | 169 | -56 | 84 | -10 | 4 | -85 | 11 | 22 |
| Net profit | 495 | 177 | 478 | 613 | 522 | 707 | -25 | 298 | -12 | 14 | -301 | 41 | 78 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 929 | 830 | 1.213 | 1.852 | 2.326 | 3.118 | 2.874 | 3.272 | 3.119 | 3.025 | 2.586 | 2.607 | 2.653 |
| Equity | -918 | -741 | -263 | 350 | 771 | 1.375 | 1.244 | 1.434 | 1.311 | 1.213 | 798 | 721 | 677 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.847 | 1.571 | 1.474 | 1.498 | 1.553 | 1.743 | 1.629 | 1.838 | 1.808 | 1.812 | 1.788 | 1.886 | 1.976 |
| Total debt | 1.847 | 1.571 | 1.474 | 1.498 | 1.553 | 1.743 | 1.629 | 1.838 | 1.808 | 1.812 | 1.788 | 1.886 | 1.976 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD Audit | Audit | 2000 | — | — |
MV Management | Management | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Drewsen | Audit | 0 companies |
| Michael Vinther | Management | 0 companies |