| Revenue | DKK 35K | +7% |
| EBITDA | DKK -55K | +4% |
| Net profit | DKK 1,5M | +182% |
| Total assets | DKK 15,4M | +10% |
| Equity | DKK 13,8M | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 50 | 48 | 46 | 48 | 46 | 42 | 43 | 30 | 18 | 34 | 18 | 33 | 35 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -82 | -90 | -90 | -90 | -90 | -90 | -90 | -90 |
| EBITDA | 50 | 48 | 46 | 48 | 46 | -41 | -47 | -60 | -72 | -56 | -72 | -57 | -55 |
| Depreciation & amort. | -36 | -36 | -36 | -36 | -36 | -36 | -36 | -36 | -36 | -36 | -36 | -36 | -36 |
| EBIT | 14 | 12 | 10 | 12 | 11 | -76 | -82 | -96 | -108 | -92 | -107 | -93 | -90 |
| Net financials | 1.969 | 1.031 | 1.135 | 981 | 1.104 | 1.102 | 376 | 2.010 | 2.193 | 763 | -2.058 | 606 | 1.535 |
| Profit before tax | 1.983 | 1.043 | 1.145 | 994 | 1.115 | 1.026 | 294 | 1.915 | 2.085 | 671 | -2.165 | 513 | 1.444 |
| Tax | 186 | 47 | 115 | 85 | 62 | 78 | -119 | 247 | 135 | 192 | 5 | -11 | -33 |
| Net profit | 1.797 | 996 | 1.030 | 908 | 1.052 | 948 | 413 | 1.668 | 1.950 | 478 | -2.170 | 524 | 1.477 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.834 | 13.074 | 13.508 | 13.930 | 14.484 | 15.011 | 15.245 | 15.805 | 17.539 | 15.845 | 13.628 | 14.031 | 15.431 |
| Equity | 12.008 | 12.405 | 12.935 | 13.343 | 14.395 | 14.844 | 15.151 | 15.619 | 15.970 | 14.198 | 12.028 | 12.434 | 13.789 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 777 | 623 | 521 | 530 | 27 | 102 | 24 | 110 | 1.490 | 1.563 | 1.511 | 1.516 | 1.556 |
| Total debt | 777 | 623 | 521 | 530 | 27 | 102 | 24 | 110 | 1.490 | 1.563 | 1.511 | 1.516 | 1.556 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BR Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| B.F. Revision | Audit | 0 companies |