| Revenue | DKK 54K | -20% |
| EBITDA | DKK 48K | -23% |
| Net profit | DKK 84K | +223% |
| Total assets | DKK 2,4M | -26% |
| Equity | DKK 1,6M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 50 | 50 | 50 | 48 | 48 | 50 | 50 | 77 | 75 | 100 | 97 | 75 | 67 | 54 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 49 | 47 | 47 | 45 | 46 | 47 | 48 | 57 | 52 | 38 | 72 | 61 | 62 | 48 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 49 | 47 | 47 | 45 | 46 | 47 | 48 | 57 | 52 | 38 | 72 | 61 | 62 | 48 |
| Net financials | 5 | -9 | -25 | -59 | -6 | -104 | -140 | 337 | -240 | 373 | 641 | 167 | -119 | -37 |
| Profit before tax | 55 | 38 | 22 | -14 | 39 | -56 | -92 | 394 | -188 | 411 | 713 | 229 | -57 | 11 |
| Tax | 49 | 46 | 13 | 8 | 6 | -7 | -12 | 256 | -96 | 384 | -439 | 44 | -83 | -73 |
| Net profit | 5 | -8 | 9 | -22 | 34 | -50 | -80 | 137 | -92 | 27 | 1.152 | 184 | 26 | 84 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 642 | 606 | 619 | 628 | 644 | 644 | 879 | 1.698 | 850 | 1.753 | 2.186 | 2.902 | 3.229 | 2.378 |
| Equity | 192 | 184 | 193 | 171 | 205 | 155 | 75 | 212 | 120 | 148 | 1.299 | 1.484 | 1.510 | 1.593 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 450 | 422 | 426 | 457 | 440 | 489 | 804 | 1.485 | 730 | 1.605 | 887 | 1.418 | 1.719 | 785 |
| Total debt | 450 | 422 | 426 | 457 | 440 | 489 | 804 | 1.485 | 730 | 1.605 | 887 | 1.418 | 1.719 | 785 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW | Audit | 1999 | — | — |
JE Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Wittus Sørensen | Audit | 0 companies |
| Johan Edvard Brodersen | Management | 0 companies |