| Revenue | DKK -134K | -20% |
| EBITDA | DKK -196K | +14% |
| Net profit | DKK 31,3M | -14% |
| Total assets | DKK 196,3M | +13% |
| Equity | DKK 189,9M | +20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -37 | -35 | -109 | -109 | -148 | -146 | -141 | -158 | -203 | -184 | -235 | -218 | -168 | -134 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -80 | -61 | -60 | -60 | -60 | -73 | -60 | -60 | -62 |
| EBITDA | -37 | -35 | -109 | -109 | -148 | -226 | -202 | -218 | -263 | -244 | -309 | -278 | -228 | -196 |
| Depreciation & amort. | -6 | -6 | -6 | -0 | -0 | -14 | -14 | -19 | -19 | -19 | -19 | -0 | -0 | -0 |
| EBIT | -43 | -41 | -115 | -109 | -148 | -240 | -216 | -236 | -282 | -263 | -328 | -278 | -228 | -196 |
| Net financials | -4.621 | -279 | 4.593 | 10.707 | 18.256 | -448 | -1.552 | 4.104 | -5.373 | 32.619 | -2.610 | 22.409 | 46.773 | 40.219 |
| Profit before tax | -4.663 | -320 | 4.479 | 10.599 | 18.107 | -689 | -1.769 | 3.868 | -5.654 | 32.356 | -2.937 | 22.131 | 46.545 | 40.023 |
| Tax | 5.605 | 85 | -0 | -0 | 1.280 | -152 | -389 | 851 | -1.243 | 7.119 | -646 | 4.924 | 10.240 | 8.737 |
| Net profit | -10.269 | -405 | 4.479 | 10.599 | 16.828 | -537 | -1.380 | 3.017 | -4.411 | 25.237 | -2.291 | 17.208 | 36.305 | 31.286 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 54.677 | 55.196 | 58.693 | 69.175 | 86.783 | 85.410 | 83.983 | 86.943 | 82.485 | 110.421 | 105.476 | 124.064 | 173.710 | 196.281 |
| Equity | 54.579 | 54.126 | 58.555 | 69.154 | 85.932 | 85.345 | 83.913 | 86.877 | 82.412 | 107.594 | 105.246 | 122.397 | 158.643 | 189.868 |
| Long-term debt | 0 | 0 | 138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 97 | 70 | 0 | 21 | 851 | 65 | 70 | 66 | 73 | 2.826 | 229 | 1.664 | 15.064 | 6.410 |
| Total debt | 97 | 70 | 138 | 21 | 851 | 65 | 70 | 66 | 73 | 2.826 | 229 | 1.664 | 15.064 | 6.410 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| H. MARTINSEN, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |