| Revenue | DKK 311K | +3% |
| EBITDA | DKK 199K | +91% |
| Net profit | DKK 184K | +221% |
| Total assets | DKK 1,1M | +26% |
| Equity | DKK 1M | +22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 182 | 63 | -44 | 356 | 478 | 269 | 248 | 268 | 291 | 452 | 384 | 371 | 303 | 311 |
| Staff expenses | -21 | -13 | -0 | -100 | -184 | -179 | -95 | -98 | -83 | -109 | -83 | -162 | -198 | -112 |
| EBITDA | 1 | 49 | -44 | 256 | 294 | 90 | 153 | 170 | 209 | 343 | 300 | 208 | 105 | 199 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -47 | -80 | -80 | -80 | -80 |
| EBIT | 1 | 49 | -44 | 256 | 294 | 90 | 153 | 170 | 209 | 296 | 220 | 128 | 25 | 119 |
| Net financials | -25 | -20 | -19 | -16 | -11 | -7 | -5 | -2 | -1 | -1 | 0 | 112 | 53 | 131 |
| Profit before tax | -24 | 30 | -64 | 240 | 283 | 83 | 148 | 168 | 208 | 295 | 221 | 240 | 78 | 251 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 20 | 65 | 49 | 53 | 20 | 67 |
| Net profit | -24 | 30 | -64 | 240 | 283 | 83 | 148 | 168 | 188 | 230 | 172 | 187 | 57 | 184 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 125 | 152 | 78 | 42 | 68 | 36 | 113 | 42 | 303 | 515 | 679 | 934 | 909 | 1.146 |
| Equity | -897 | -867 | -930 | -690 | -407 | -324 | -176 | -8 | 180 | 410 | 583 | 769 | 827 | 1.011 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.021 | 1.019 | 1.009 | 732 | 475 | 360 | 288 | 51 | 122 | 93 | 86 | 160 | 82 | 135 |
| Total debt | 1.021 | 1.019 | 1.009 | 732 | 475 | 360 | 288 | 51 | 122 | 93 | 86 | 160 | 82 | 135 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BD Management | Management | 2003 | — | — |
JS Audit | Audit | 1999 | — | — |
LR Management | Management | 2010 | — | — |
PA Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Duus | Management | 0 companies |
| John Stengel Hansen | Audit | 0 companies |
| Lilian Raahauge | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |