| Revenue | DKK 89K | +2177% |
| EBITDA | DKK 79K | +576% |
| Net profit | DKK 5K | -99% |
| Total assets | DKK 4,9M | -2% |
| Equity | DKK 4,8M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.059 | 1.046 | — | 788 | 858 | 986 | 1.295 | 1.612 | 646 | 354 | 49 | 64 | 4 | 89 |
| Staff expenses | -0 | -447 | -449 | -520 | -378 | -642 | -1.035 | -1.206 | -554 | -88 | -16 | -3 | -21 | -9 |
| EBITDA | 354 | 389 | 309 | 259 | 480 | 46 | 259 | 397 | 91 | 265 | 34 | 61 | -17 | 79 |
| Depreciation & amort. | -0 | -8 | -46 | -58 | -64 | -80 | -68 | -9 | -21 | -15 | -15 | -15 | -15 | -15 |
| EBIT | 354 | 382 | 263 | 201 | 416 | -34 | 192 | 389 | 70 | 250 | 18 | 45 | -32 | 64 |
| Net financials | 79 | 620 | 593 | 329 | 505 | 14 | -312 | 72 | 1.655 | 1.103 | -2.081 | 289 | 616 | -57 |
| Profit before tax | 433 | 1.002 | 856 | 529 | 921 | -20 | -121 | 461 | 1.725 | 1.353 | -2.063 | 334 | 584 | 7 |
| Tax | 103 | 260 | 123 | 119 | 183 | -1 | -29 | 124 | 379 | 287 | -450 | 74 | 128 | 2 |
| Net profit | 330 | 742 | 733 | 410 | 738 | -20 | -92 | 337 | 1.347 | 1.065 | -1.613 | 261 | 455 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.856 | 2.752 | 3.421 | 3.476 | 4.129 | 3.980 | 3.817 | 4.033 | 5.704 | 6.467 | 4.482 | 4.745 | 5.022 | 4.909 |
| Equity | 1.678 | 2.323 | 2.958 | 3.268 | 3.903 | 3.782 | 3.584 | 3.813 | 5.049 | 6.001 | 4.273 | 4.534 | 4.871 | 4.754 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 177 | 428 | 464 | 208 | 226 | 198 | 233 | 220 | 655 | 466 | 208 | 211 | 151 | 154 |
| Total debt | 177 | 428 | 464 | 208 | 226 | 198 | 233 | 220 | 655 | 466 | 208 | 211 | 151 | 154 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Audit | Audit | 2013 | — | — |
EK Audit | Audit | 1997 | — | — |
BL Audit | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Michael Rudbæk | Audit | 0 companies |
| Erling Karmal Næs | Audit | 0 companies |
| Bodil Liisberg Bagh | Audit | 0 companies |