| Revenue | DKK 208K | +163% |
| EBITDA | DKK 103K | +1167% |
| Net profit | DKK 80K | +491% |
| Total assets | DKK 590K | +17% |
| Equity | DKK 539K | +17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 817 | 318 | 237 | 109 | 101 | 243 | 338 | 1 | -27 | 348 | 42 | 45 | 79 | 208 |
| Staff expenses | -70 | -25 | -47 | -0 | -0 | -4 | -5 | -5 | -1 | -0 | -0 | -100 | -89 | -105 |
| EBITDA | 154 | -250 | 32 | 11 | -23 | 53 | 137 | -4 | -28 | 348 | 42 | -55 | -10 | 103 |
| Depreciation & amort. | -2 | -6 | -6 | -6 | -6 | -5 | -4 | -6 | -13 | -11 | -11 | -10 | -8 | -1 |
| EBIT | 151 | -256 | 26 | 5 | -29 | 48 | 133 | -10 | -41 | 336 | 31 | -65 | -18 | 103 |
| Net financials | -0 | -1 | -2 | -1 | 0 | -0 | -1 | -2 | -1 | -3 | -4 | -2 | -6 | -0 |
| Profit before tax | 151 | -257 | 24 | 4 | -29 | 48 | 132 | -12 | -42 | 334 | 26 | -66 | -24 | 103 |
| Tax | 40 | 3 | 8 | -5 | 1 | 0 | 1 | 0 | 0 | 51 | 7 | -14 | -3 | 23 |
| Net profit | 111 | -260 | 16 | 9 | -29 | 47 | 131 | -12 | -42 | 283 | 19 | -52 | -20 | 80 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 532 | 237 | 224 | 159 | 142 | 174 | 303 | 292 | 248 | 579 | 554 | 500 | 504 | 590 |
| Equity | 369 | 109 | 125 | 134 | 105 | 152 | 283 | 271 | 229 | 512 | 532 | 480 | 459 | 539 |
| Long-term debt | 34 | 32 | -2 | 3 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 129 | 96 | 97 | 25 | 37 | 22 | 20 | 21 | 19 | 67 | 22 | 20 | 44 | 51 |
| Total debt | 163 | 128 | 97 | 25 | 37 | 22 | 20 | 21 | 19 | 67 | 22 | 20 | 44 | 51 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OL | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Løfgreen Jakobsen | Audit | 0 companies |