| Revenue | DKK 1,5M | -31% |
| EBITDA | DKK 852K | -37% |
| Net profit | DKK -416K | -127% |
| Total assets | DKK 13,9M | -10% |
| Equity | DKK 13,7M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.313 | 1.340 | 1.987 | 1.148 | 1.176 | 1.426 | 1.534 | 2.749 | 1.734 | 1.541 | 1.397 | 1.665 | 2.207 | 1.517 |
| Staff expenses | -2 | -628 | -322 | -329 | -334 | -242 | -337 | -338 | -1.345 | -809 | -551 | -100 | -849 | -665 |
| EBITDA | 1.311 | 712 | 1.665 | 818 | 842 | 1.184 | 1.197 | 2.411 | 389 | 731 | 846 | 1.565 | 1.358 | 852 |
| Depreciation & amort. | -18 | -23 | -19 | -16 | -16 | -4 | -0 | -0 | -12 | -12 | -16 | -8 | -0 | -0 |
| EBIT | 1.293 | 689 | 1.645 | 802 | 826 | 1.181 | 1.197 | 2.411 | 377 | 719 | 830 | 1.557 | 1.358 | 852 |
| Net financials | -5 | 219 | 712 | 133 | -45 | 3 | -32 | 285 | 492 | 823 | -285 | 706 | 651 | -1.383 |
| Profit before tax | 1.288 | 908 | 2.357 | 935 | 781 | 1.183 | 1.165 | 2.696 | 869 | 1.542 | 545 | 2.263 | 2.009 | -531 |
| Tax | 324 | 183 | 580 | 225 | 181 | 265 | 262 | 600 | 196 | 343 | 126 | 500 | 443 | -115 |
| Net profit | 965 | 725 | 1.777 | 710 | 600 | 919 | 903 | 2.097 | 673 | 1.199 | 419 | 1.764 | 1.566 | -416 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.537 | 9.375 | 11.026 | 12.050 | 10.267 | 9.438 | 8.464 | 10.080 | 10.730 | 11.940 | 11.987 | 13.871 | 15.504 | 13.934 |
| Equity | 7.200 | 7.877 | 9.604 | 10.264 | 9.584 | 9.023 | 7.776 | 8.821 | 9.439 | 10.583 | 10.945 | 12.652 | 14.159 | 13.682 |
| Long-term debt | 223 | 114 | 512 | 208 | 85 | 176 | 171 | 433 | 41 | 242 | 0 | 405 | 369 | 0 |
| Short-term debt | 1.114 | 1.384 | 910 | 1.578 | 597 | 239 | 517 | 827 | 1.249 | 1.115 | 1.042 | 814 | 976 | 252 |
| Total debt | 1.337 | 1.499 | 1.422 | 1.786 | 683 | 415 | 688 | 1.259 | 1.290 | 1.357 | 1.042 | 1.219 | 1.345 | 252 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BJ | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Jørgen Walther | Audit | 0 companies |