| Revenue | DKK -8K | -111% |
| EBITDA | DKK -40K | -157% |
| Net profit | DKK 4,9M | +600% |
| Total assets | DKK 19,2M | +30% |
| Equity | DKK 18,6M | +32% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 114 | 123 | 129 | 118 | 2 | 44 | -40 | 48 | 103 | 79 | 54 | 113 | 71 | -8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -32 |
| EBITDA | 114 | 123 | 129 | 118 | 2 | 44 | -40 | 48 | 103 | 79 | 54 | 113 | 71 | -40 |
| Depreciation & amort. | 503 | 3 | 3 | -3 | -3 | -3 | -3 | -3 | -3 | -9 | -9 | -14 | -14 | -14 |
| EBIT | -389 | 120 | 126 | 115 | -1 | 41 | -43 | 45 | 100 | 70 | 45 | 99 | 57 | -54 |
| Net financials | 1.402 | 1.897 | 325 | 1.027 | 933 | 877 | 2.100 | 1.453 | 576 | 1.286 | 1.395 | 1.079 | 708 | 4.943 |
| Profit before tax | 1.013 | 2.017 | 451 | 1.142 | 932 | 918 | 2.057 | 1.499 | 676 | 1.355 | 1.440 | 1.178 | 765 | 4.889 |
| Tax | 11 | 14 | 13 | 19 | 3 | 5 | -11 | 29 | 23 | 49 | -57 | 28 | 69 | 16 |
| Net profit | 1.003 | 2.003 | 438 | 1.123 | 929 | 913 | 2.068 | 1.470 | 654 | 1.307 | 1.496 | 1.151 | 696 | 4.873 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.318 | 10.993 | 9.757 | 10.700 | 11.503 | 11.711 | 13.109 | 12.966 | 13.197 | 13.060 | 13.839 | 14.261 | 14.708 | 19.152 |
| Equity | 7.609 | 9.562 | 8.389 | 9.436 | 10.285 | 10.563 | 11.994 | 11.940 | 12.311 | 12.367 | 13.164 | 13.714 | 14.085 | 18.638 |
| Long-term debt | 1.194 | 1.114 | 1.040 | 964 | 886 | 806 | 726 | 639 | 566 | 488 | 398 | 322 | 240 | 155 |
| Short-term debt | 487 | 279 | 282 | 248 | 280 | 291 | 339 | 338 | 262 | 137 | 266 | 186 | 275 | 241 |
| Total debt | 1.681 | 1.394 | 1.323 | 1.212 | 1.166 | 1.097 | 1.065 | 977 | 828 | 625 | 665 | 508 | 515 | 397 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2005 | — | — | |
PH Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2026 | |
| Individual | 50.0% | 50.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| Palle Hansen | Audit | 0 companies |