| Revenue | DKK 648K | +107% |
| EBITDA | DKK 323K | +208% |
| Net profit | DKK 1,1M | +312% |
| Total assets | DKK 27M | +4% |
| Equity | DKK 22,7M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 469 | 256 | 344 | 394 | 307 | 233 | 802 | 356 | 796 | 595 | 590 | 448 | 313 | 648 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 637 | -383 | 344 | 36 | 307 | -338 | 407 | -358 | 796 | -380 | 590 | 184 | -298 | 323 |
| Depreciation & amort. | 1.845 | 494 | -689 | -276 | -980 | -173 | -250 | -180 | -302 | -618 | -613 | -514 | -491 | -602 |
| EBIT | -1.208 | -877 | -345 | -240 | -673 | -512 | 157 | -539 | 494 | -998 | -23 | -330 | -789 | -279 |
| Net financials | 373 | 1.770 | -22 | 775 | 552 | 1.751 | -153 | -46 | 504 | 3.901 | 1.297 | 1.020 | 186 | 1.320 |
| Profit before tax | -835 | 893 | -367 | 474 | -121 | 1.239 | 4 | -584 | 998 | 2.903 | 1.274 | 690 | -604 | 1.042 |
| Tax | 84 | -32 | 31 | 24 | 37 | 109 | 25 | 222 | 366 | 433 | -23 | 200 | -94 | -40 |
| Net profit | -919 | 925 | -398 | 450 | -158 | 1.130 | -21 | -807 | 632 | 2.470 | 1.297 | 490 | -509 | 1.082 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.204 | 19.277 | 20.097 | 19.678 | 20.654 | 20.505 | 22.008 | 21.727 | 23.594 | 25.524 | 30.864 | 28.202 | 26.087 | 27.003 |
| Equity | 16.487 | 17.412 | 16.918 | 17.271 | 17.113 | 18.142 | 18.018 | 17.212 | 17.844 | 20.314 | 21.611 | 22.101 | 21.591 | 22.673 |
| Long-term debt | 1.390 | 1.476 | 1.337 | 1.425 | 1.198 | 1.190 | 1.142 | 1.094 | 1.046 | 996 | 945 | 895 | 864 | 826 |
| Short-term debt | 173 | 288 | 1.842 | 872 | 2.231 | 1.028 | 2.678 | 3.148 | 4.395 | 3.948 | 8.045 | 5.025 | 3.469 | 3.367 |
| Total debt | 1.563 | 1.763 | 3.180 | 2.297 | 3.428 | 2.218 | 3.820 | 4.242 | 5.440 | 4.944 | 8.990 | 5.920 | 4.333 | 4.193 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Bach Pedersen | Audit | 0 companies |