| Revenue | DKK 1,7M | +22% |
| EBITDA | DKK 1,4M | +52% |
| Net profit | DKK 1,1M | +37% |
| Total assets | DKK 2,4M | +20% |
| Equity | DKK 1,7M | +27% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -41 | -39 | -34 | 343 | 611 | 807 | 803 | 818 | 330 | 42 | 176 | 1.094 | 1.394 | 1.702 |
| Staff expenses | -36 | -37 | -35 | -0 | -56 | -157 | -176 | -468 | -236 | -180 | -253 | -724 | -466 | -295 |
| EBITDA | -77 | -76 | -68 | 343 | 555 | 649 | 627 | 350 | 94 | -138 | -77 | 370 | 927 | 1.407 |
| Depreciation & amort. | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -7 | -7 | -10 | -11 | -11 | -11 | -11 |
| EBIT | -83 | -82 | -74 | 337 | 550 | 644 | 621 | 343 | 87 | -148 | -88 | 359 | 916 | 1.395 |
| Net financials | -8 | -15 | -16 | 38 | -42 | -986 | -129 | -5 | -5 | -4 | -58 | 29 | 86 | -28 |
| Profit before tax | -91 | -97 | -90 | 375 | 508 | -343 | 492 | 338 | 83 | -152 | -146 | 388 | 1.002 | 1.368 |
| Tax | 2 | -4 | -0 | 11 | 117 | 140 | 138 | 84 | 26 | -30 | 30 | 36 | 227 | 307 |
| Net profit | -93 | -93 | -90 | 364 | 391 | -483 | 354 | 254 | 57 | -122 | -177 | 352 | 774 | 1.061 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 763 | 940 | 989 | 1.430 | 1.721 | 529 | 865 | 1.229 | 1.143 | 953 | 753 | 1.582 | 2.015 | 2.426 |
| Equity | 40 | -52 | -142 | 221 | 612 | 129 | 484 | 738 | 795 | 673 | 496 | 848 | 1.341 | 1.702 |
| Long-term debt | 0 | 0 | 932 | 932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 723 | 992 | 200 | 276 | 1.108 | 398 | 381 | 490 | 347 | 280 | 256 | 731 | 671 | 723 |
| Total debt | 723 | 992 | 1.132 | 1.208 | 1.108 | 398 | 381 | 490 | 347 | 280 | 256 | 731 | 671 | 723 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 | |
PERA ApS | Company | 10.0% | 10.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Henriette Breindahl | Board of Directors | 0 companies |