| Revenue | DKK 1,6M | +53% |
| EBITDA | DKK 699K | +128% |
| Net profit | DKK 326K | +3% |
| Total assets | DKK 4,3M | +0% |
| Equity | DKK 4,3M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -18 | -21 | -24 | -43 | -48 | -43 | -74 | -61 | -57 | -43 | -27 | 1.039 | 1.594 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -732 | -895 |
| EBITDA | 17 | -18 | -21 | -24 | -43 | -48 | -43 | -74 | -61 | -57 | -43 | -27 | 307 | 699 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 17 | -18 | -21 | -24 | -43 | -48 | -43 | -74 | -61 | -57 | -43 | -27 | 307 | 699 |
| Net financials | -242 | 378 | 719 | 1.172 | -50 | 274 | -437 | 687 | 366 | 896 | -136 | 390 | 105 | -276 |
| Profit before tax | -225 | 360 | 698 | 1.148 | -93 | 227 | -480 | 612 | 305 | 839 | -179 | 363 | 412 | 422 |
| Tax | 14 | -0 | 42 | 274 | 10 | 49 | 2 | 30 | 69 | 188 | 4 | 100 | 97 | 97 |
| Net profit | -240 | 360 | 657 | 874 | -104 | 178 | -482 | 582 | 236 | 650 | -183 | 263 | 315 | 326 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.428 | 2.604 | 3.143 | 4.098 | 3.632 | 3.721 | 3.119 | 3.641 | 3.797 | 4.453 | 4.150 | 4.181 | 4.335 | 4.334 |
| Equity | 2.223 | 2.487 | 3.045 | 3.820 | 3.615 | 3.689 | 3.101 | 3.575 | 3.701 | 4.238 | 3.940 | 4.085 | 4.278 | 4.278 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.205 | 117 | 98 | 279 | 18 | 31 | 18 | 66 | 97 | 215 | 209 | 96 | 56 | 56 |
| Total debt | 1.205 | 117 | 98 | 279 | 18 | 31 | 18 | 66 | 97 | 215 | 209 | 96 | 56 | 56 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Audit | Audit | 2000 | — | — |
PA Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Bruno Jensen | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |