| Revenue | DKK -220K | +11% |
| EBITDA | DKK -720K | +12% |
| Net profit | DKK 16M | +141% |
| Total assets | DKK 80,1M | +7% |
| Equity | DKK 73,6M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -119 | -123 | -115 | -55 | -64 | -63 | -71 | -44 | -136 | -122 | -206 | -212 | -198 | -220 |
| Staff expenses | -0 | -0 | -0 | -764 | -1.450 | -240 | -0 | -4.603 | -1.192 | -6.746 | -4.546 | -627 | -621 | -500 |
| EBITDA | -100 | -123 | -115 | -819 | -1.514 | 5.630 | 4.148 | -227 | 4.714 | 1.304 | -4.528 | 1.462 | -819 | -720 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -6 | -6 | -0 | -0 | -0 | -0 |
| EBIT | -100 | -123 | -115 | -819 | -1.514 | 5.630 | 4.148 | -234 | 4.708 | 1.297 | -4.528 | 1.462 | -819 | -720 |
| Net financials | 3.290 | 3.637 | 2.511 | 5.050 | 1.019 | 5.336 | 2.408 | 3.165 | 5.097 | 7.993 | 57.725 | 6.263 | 8.338 | 16.993 |
| Profit before tax | 3.191 | 3.514 | 2.396 | 4.467 | -494 | 5.034 | 2.479 | -1.488 | 3.762 | 1.118 | 52.972 | 5.424 | 7.519 | 16.273 |
| Tax | 10 | -0 | 31 | 118 | -232 | 57 | 71 | -1.121 | -341 | -1.631 | -1.703 | 874 | 867 | 268 |
| Net profit | 3.181 | 3.514 | 2.364 | 4.349 | -263 | 4.977 | 2.408 | -368 | 4.104 | 2.749 | 54.676 | 4.550 | 6.652 | 16.005 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.472 | 16.368 | 17.609 | 20.779 | 20.206 | 23.670 | 17.710 | 20.421 | 18.035 | 22.908 | 57.777 | 75.972 | 75.107 | 80.062 |
| Equity | 10.176 | 13.689 | 16.054 | 20.403 | 20.140 | 13.147 | 9.555 | 9.150 | 9.749 | 10.073 | 55.763 | 71.464 | 67.616 | 73.621 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 296 | 2.678 | 1.555 | 377 | 66 | 10.524 | 8.139 | 11.271 | 8.285 | 12.834 | 2.014 | 4.508 | 7.491 | 6.441 |
| Total debt | 296 | 2.678 | 1.555 | 377 | 66 | 10.524 | 8.139 | 11.271 | 8.285 | 12.834 | 2.014 | 4.508 | 7.491 | 6.441 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HO Audit | Audit | 1999 | — | — |
PB Management | Management | 1999 | — | — |
HA Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Otto Sørensen | Audit | 0 companies |
| Preben Bang Henriksen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |