| Revenue | DKK 362K | +0% |
| EBITDA | DKK 201K | +187% |
| Net profit | DKK 598K | +69% |
| Total assets | DKK 25,4M | +3% |
| Equity | DKK 23,2M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -38 | -23 | -14 | -14 | -13 | -2 | -78 | 153 | 135 | 126 | 523 | 363 | 362 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -38 | -23 | -14 | -14 | -13 | -2 | -78 | -65 | -36 | 90 | 368 | 70 | 201 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -37 | -84 | -84 | -96 | -96 | -13 | -192 |
| EBIT | -38 | -23 | -14 | -14 | -13 | -2 | -115 | -149 | -119 | -6 | 272 | 57 | 9 |
| Net financials | 1.954 | 2.991 | 2.207 | 5.758 | 1.745 | 2.426 | 60 | 1.204 | 1.204 | 1.044 | -1.127 | 368 | 758 |
| Profit before tax | 1.916 | 2.968 | 2.193 | 5.744 | 1.732 | 2.424 | -55 | 1.055 | 1.084 | 1.038 | -855 | 425 | 767 |
| Tax | 47 | 499 | 346 | 1.077 | 161 | 328 | -0 | 105 | 140 | 162 | -0 | 71 | 169 |
| Net profit | 1.869 | 2.469 | 1.847 | 4.667 | 1.571 | 2.097 | -55 | 951 | 944 | 876 | -855 | 354 | 598 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.602 | 12.624 | 14.568 | 19.543 | 20.640 | 21.325 | 22.567 | 23.648 | 24.921 | 25.799 | 24.318 | 24.682 | 25.372 |
| Equity | 8.913 | 11.286 | 13.035 | 17.602 | 19.072 | 21.068 | 20.909 | 21.754 | 22.590 | 23.459 | 22.486 | 22.723 | 23.199 |
| Long-term debt | 491 | 491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45 |
| Short-term debt | 1.198 | 847 | 1.533 | 1.941 | 1.568 | 257 | 1.657 | 1.894 | 2.331 | 2.339 | 1.832 | 1.959 | 2.128 |
| Total debt | 1.689 | 1.338 | 1.533 | 1.941 | 1.568 | 257 | 1.657 | 1.894 | 2.331 | 2.339 | 1.832 | 1.959 | 2.172 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Audit | Audit | 1998 | — | — |
PA Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Jørner | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |