| Revenue | DKK -50K | -124% |
| EBITDA | DKK -50K | -124% |
| Net profit | DKK 42K | +116% |
| Total assets | DKK 20,2M | +25% |
| Equity | DKK 11,9M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | 470 | 748 | 691 | -510 | 58 | 451 | 457 | 203 | -50 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 480 | 442 | 776 | 261 | 641 | 470 | 748 | 691 | -510 | 58 | 451 | 457 | 203 | -50 |
| Depreciation & amort. | -100 | -0 | -0 | -0 | -11 | -44 | -44 | -69 | -186 | -208 | -309 | -520 | -599 | -28 |
| EBIT | 380 | 442 | 776 | 261 | 630 | 426 | 705 | 622 | -696 | -150 | 142 | -63 | -397 | -78 |
| Net financials | 464 | 609 | 1.005 | 440 | 727 | 779 | 889 | 991 | -1.158 | 137 | 427 | -603 | 78 | 101 |
| Profit before tax | 543 | 593 | 982 | 424 | 713 | 830 | 904 | 952 | -1.294 | -78 | 569 | -666 | -318 | 23 |
| Tax | 48 | 33 | 46 | 34 | 15 | 101 | 53 | 15 | -18 | 53 | -81 | 29 | -49 | -19 |
| Net profit | 495 | 560 | 936 | 389 | 698 | 730 | 851 | 937 | -1.276 | -131 | 650 | -696 | -270 | 42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.301 | 10.680 | 11.576 | 12.251 | 12.929 | 13.302 | 14.758 | 15.644 | 13.958 | 13.935 | 15.926 | 17.076 | 16.080 | 20.180 |
| Equity | 10.283 | 10.675 | 11.514 | 11.805 | 12.403 | 13.025 | 13.772 | 14.230 | 12.844 | 12.713 | 13.250 | 12.436 | 12.045 | 11.939 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 182 | 0 | 0 | 0 | 75 | 0 | 1.018 | 618 | 378 |
| Short-term debt | 18 | 5 | 61 | 446 | 510 | 69 | 956 | 1.387 | 1.106 | 1.085 | 2.565 | 3.388 | 3.225 | 7.864 |
| Total debt | 18 | 5 | 61 | 446 | 510 | 251 | 956 | 1.387 | 1.106 | 1.160 | 2.565 | 4.406 | 3.843 | 8.242 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Juul Buskbjerg | Audit | 0 companies |