| Revenue | DKK 140K | -4965% |
| EBITDA | DKK 121K | +749% |
| Net profit | DKK 100K | +516% |
| Total assets | DKK 662K | +19% |
| Equity | DKK 568K | +21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.599 | 1.406 | 1.899 | 1.688 | 1.224 | 969 | 839 | 935 | 769 | 734 | 550 | -3 | 140 |
| Staff expenses | -144 | -392 | -506 | -550 | -275 | -263 | -39 | -114 | -121 | -56 | -49 | -16 | -18 |
| EBITDA | 361 | 2 | 303 | 271 | 112 | -27 | 161 | 81 | 46 | 30 | -22 | -19 | 121 |
| Depreciation & amort. | -168 | -168 | -166 | -150 | -168 | -31 | -18 | -26 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 194 | -165 | 137 | 121 | -56 | -58 | 143 | 55 | 46 | 30 | -22 | -19 | 121 |
| Net financials | -7 | -5 | -5 | -3 | -5 | 0 | 0 | -6 | -6 | -6 | -6 | -5 | -2 |
| Profit before tax | 187 | -170 | 132 | 118 | -61 | -58 | 143 | 49 | 40 | 25 | -28 | -24 | 120 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 5 | -0 | -0 | 20 |
| Net profit | 187 | -170 | 132 | 118 | -61 | -58 | 143 | 49 | 40 | 20 | -28 | -24 | 100 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.114 | 781 | 999 | 957 | 743 | 707 | 835 | 717 | 700 | 577 | 606 | 558 | 662 |
| Equity | 604 | 434 | 566 | 684 | 623 | 565 | 707 | 649 | 578 | 520 | 492 | 468 | 568 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 510 | 347 | 433 | 273 | 120 | 143 | 128 | 69 | 122 | 57 | 114 | 90 | 93 |
| Total debt | 510 | 347 | 433 | 273 | 120 | 143 | 128 | 69 | 122 | 57 | 114 | 90 | 93 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Carsten Malby | Board of Directors | 0 companies |
| Jacob Leise-Hansen | Board of Directors | 0 companies |
| Alex Stougaard Nielsen | Board of Directors | 0 companies |
| Mogens Nicolai Holten | Board of Directors | 0 companies |
| Anne Sophie Leise-Hansen | Board of Directors | 0 companies |
| Bjørn Nielsen | Board of Directors | 0 companies |
| Steen Uhrskov | Board of Directors | 0 companies |