| Revenue | DKK 1M | +27% |
| EBITDA | DKK 171K | +7292% |
| Net profit | DKK 137K | +15907% |
| Total assets | DKK 1,8M | +4% |
| Equity | DKK 1,7M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 866 | 878 | 993 | 1.005 | 933 | 882 | 413 | 930 | 916 | 663 | 937 | 947 | 786 | 1.001 |
| Staff expenses | -0 | -728 | -716 | -728 | -724 | -628 | -661 | -629 | -629 | -734 | -734 | -635 | -783 | -830 |
| EBITDA | 128 | 107 | 230 | 240 | 209 | 254 | -248 | 300 | 287 | -71 | 203 | 312 | 2 | 171 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 128 | 107 | 230 | 240 | 209 | 254 | -248 | 300 | 287 | -71 | 203 | 312 | 2 | 171 |
| Net financials | 3 | 10 | 9 | 9 | -2 | -4 | -8 | -7 | -7 | -16 | -15 | -4 | -3 | 2 |
| Profit before tax | 131 | 117 | 239 | 249 | 207 | 250 | -255 | 293 | 280 | -87 | 188 | 308 | -1 | 173 |
| Tax | 33 | 30 | 60 | 59 | 59 | 57 | -57 | 65 | 62 | -19 | 41 | 68 | -0 | 36 |
| Net profit | 98 | 87 | 179 | 190 | 147 | 193 | -199 | 228 | 218 | -68 | 146 | 239 | -1 | 137 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 960 | 994 | 1.178 | 1.332 | 1.485 | 1.604 | 1.263 | 1.441 | 1.828 | 1.589 | 1.621 | 1.901 | 1.769 | 1.848 |
| Equity | 854 | 893 | 1.023 | 1.163 | 1.260 | 1.401 | 1.150 | 1.324 | 1.487 | 1.419 | 1.509 | 1.691 | 1.631 | 1.707 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 107 | 101 | 155 | 170 | 225 | 202 | 113 | 116 | 341 | 170 | 112 | 210 | 138 | 141 |
| Total debt | 107 | 101 | 155 | 170 | 225 | 202 | 113 | 116 | 341 | 170 | 112 | 210 | 138 | 141 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
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 |
|---|---|---|
| Erling Karmal Næs | Audit | 0 companies |
| Bodil Liisberg Bagh | Audit | 0 companies |