| Revenue | DKK 1,6M | +48% |
| EBITDA | DKK 921K | +346% |
| Net profit | DKK 16,5M | +34% |
| Total assets | DKK 177,5M | +13% |
| Equity | DKK 170,5M | +11% |
| Employees | 1 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -6 | -67 | -9 | — | -13 | -13 | -14 | -16 | -19 | -126 | 1.813 | 1.083 | 1.603 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -151 | -1.515 | -874 | -682 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -6 | -67 | -9 | -381 | -13 | -13 | -14 | -16 | -19 | -277 | 298 | 207 | 921 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -6 | -67 | -9 | -381 | -13 | -13 | -14 | -16 | -19 | -277 | 298 | 207 | 921 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.113 | 2.675 | 2.712 | 0 | 5.067 | 13.407 | 8.427 | 12.432 | 18.010 | 24.910 | 14.785 | 12.414 | 16.092 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 3.107 | 2.608 | 2.703 | -381 | 5.054 | 13.394 | 8.413 | 12.416 | 17.992 | 24.633 | 15.083 | 12.621 | 17.012 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 71 | 36 | 60 | -0 | 34 | 91 | 146 | 155 | 172 | 114 | 375 | 332 | 548 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 3.036 | 2.572 | 2.643 | -381 | 5.020 | 13.303 | 8.266 | 12.261 | 17.820 | 24.519 | 14.708 | 12.289 | 16.464 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44.217 | 47.138 | 49.914 | 22.968 | 57.451 | 69.077 | 77.676 | 92.140 | 112.753 | 134.237 | 143.292 | 157.361 | 177.527 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 42.384 | 44.860 | 47.404 | 125 | 56.011 | 68.815 | 76.306 | 88.152 | 105.861 | 130.251 | 143.203 | 154.191 | 170.534 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.833 | 2.278 | 2.510 | 0 | 1.440 | 262 | 1.370 | 3.988 | 6.892 | 3.986 | 90 | 3.170 | 6.993 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.833 | 2.278 | 2.510 | 0 | 1.440 | 262 | 1.370 | 3.988 | 6.892 | 3.986 | 90 | 3.170 | 6.993 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Emil Holst Frandsen | Board of Directors | 0 companies |
| Anne Caroline Holst Frandsen | Board of Directors | 0 companies |
| Anne Sofie Holst Frandsen | Board of Directors | 0 companies |