| Revenue | DKK 739K | +422% |
| EBITDA | DKK 668K | +1222% |
| Net profit | DKK -164K | +72% |
| Total assets | DKK 28,6M | -1% |
| Equity | DKK 9,5M | -2% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.203 | 966 | 1.452 | 142 | 739 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.131 | 893 | 1.363 | 51 | 668 |
| Depreciation & amort. | -292 | -287 | -324 | -244 | -244 |
| EBIT | 840 | 606 | 1.038 | -193 | 425 |
| Net financials | -150 | -142 | -221 | -582 | -661 |
| Profit before tax | 690 | 464 | 817 | -775 | -236 |
| Tax | 138 | 91 | 319 | -199 | -72 |
| Net profit | 552 | 373 | 498 | -576 | -164 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 29.702 | 28.155 | 28.508 | 28.836 | 28.619 |
| Equity | 8.506 | 9.340 | 10.038 | 9.662 | 9.498 |
| Long-term debt | 16.452 | 16.221 | 15.792 | 15.982 | 15.825 |
| Short-term debt | 4.410 | 2.595 | 2.596 | 3.192 | 3.296 |
| Total debt | 20.862 | 18.816 | 18.388 | 19.174 | 19.121 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AB | Founder | 1998 |
| Former (3) | ||
Rr | Audit | 1999 – 2012 |
HC Management | Management | 1998 – 1999 |
MS Management | Management | 1999 – 2010 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90–99.99% | 90–99.99% | 1998 | |
| Individual | 10–14.99% | 10–14.99% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Reg. revisor Viggo Rasmussen | Audit | 0 companies |
| Henrik Calum | Management | 0 companies |
| Michael Sederberg Rottbøll | Management | 0 companies |
| Advokatfirmaet Børge Nielsen I/S | Founder | 0 companies |