| Revenue | DKK 147K | +53% |
| EBITDA | DKK 147K | +53% |
| Net profit | DKK 230K | -52% |
| Total assets | DKK 13,3M | -7% |
| Equity | DKK 9,8M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -52 | -109 | -111 | -433 | 232 | -47 | -3 | -18 | 25 | 37 | 121 | 96 | 147 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12 | -0 | -0 |
| EBITDA | -52 | -109 | -111 | -433 | 232 | -47 | -3 | -18 | 25 | 37 | 108 | 96 | 147 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -52 | -109 | -111 | -433 | 232 | -47 | -3 | -18 | 25 | 37 | 108 | 96 | 147 |
| Net financials | 1.412 | 326 | 1.185 | 763 | 1.351 | 899 | -579 | 1.022 | 537 | 955 | -993 | 547 | 140 |
| Profit before tax | 1.360 | 217 | 1.074 | 330 | 1.266 | 811 | -664 | 1.004 | 563 | 992 | -885 | 644 | 287 |
| Tax | 389 | 90 | 280 | 101 | 209 | 171 | -164 | 228 | 125 | 253 | -235 | 168 | 57 |
| Net profit | 971 | 127 | 794 | 229 | 1.057 | 640 | -501 | 776 | 438 | 738 | -650 | 476 | 230 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.531 | 22.308 | 21.225 | 19.247 | 18.741 | 18.392 | 16.741 | 18.583 | 16.992 | 17.076 | 14.900 | 14.175 | 13.251 |
| Equity | 21.237 | 19.309 | 18.733 | 18.962 | 18.419 | 17.888 | 16.563 | 14.658 | 13.451 | 13.640 | 11.620 | 10.596 | 9.826 |
| Long-term debt | 861 | 832 | 802 | 0 | 0 | 0 | 0 | 3.450 | 3.326 | 3.202 | 3.079 | 2.955 | 2.789 |
| Short-term debt | 1.433 | 2.168 | 1.690 | 285 | 322 | 503 | 179 | 474 | 215 | 234 | 201 | 624 | 636 |
| Total debt | 2.294 | 2.999 | 2.492 | 285 | 322 | 503 | 179 | 3.924 | 3.541 | 3.436 | 3.280 | 3.579 | 3.425 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Tore Binderup Christensen | Audit | 0 companies |
| Ellen Vibeke Sølvsten | Board of Directors | 0 companies |
| Birthe From | Board of Directors | 0 companies |