| Revenue | DKK -25K | -100% |
| EBITDA | DKK 26,1M | +187% |
| Net profit | DKK 21,9M | +145% |
| Total assets | DKK 166,4M | +22% |
| Equity | DKK 145,2M | +17% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.346 | 3.483 | 2.206 | 2.206 | -41 | -20 | -26 | -22 | 1.655 | 2.705 | 5.003 | -25 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -200 | -0 | -0 |
| EBITDA | 1.330 | 3.466 | 2.188 | 2.188 | -41 | -20 | 2 | -22 | 1.859 | 24.669 | 9.121 | 26.138 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -110 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.330 | 3.466 | 2.188 | 2.188 | -151 | -20 | 2 | -22 | 1.859 | 24.669 | 9.121 | 26.138 |
| Net financials | 508 | 2.568 | 6.358 | 6.358 | -4.846 | 6.842 | 4.578 | 5.781 | 9.628 | 1.564 | 2.194 | 2.013 |
| Profit before tax | 1.838 | 6.034 | 8.546 | 10.734 | -4.997 | 6.822 | 4.580 | 5.759 | 11.487 | 26.233 | 11.316 | 28.151 |
| Tax | -29 | 653 | 1.577 | 1.577 | -2.116 | 866 | 615 | 1.019 | 2.247 | 5.259 | 2.387 | 6.244 |
| Net profit | 1.867 | 5.381 | 6.970 | 6.970 | -2.880 | 5.956 | 3.965 | 4.740 | 9.240 | 20.974 | 8.929 | 21.907 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 90.708 | 93.686 | 72.678 | 72.678 | 75.974 | 82.542 | 87.400 | 99.867 | 104.257 | 126.863 | 135.834 | 166.375 |
| Equity | 125 | 125 | 125 | 66.623 | 70.776 | 76.631 | 80.493 | 90.724 | 94.259 | 115.122 | 124.051 | 145.208 |
| Long-term debt | 0 | 0 | 0 | 1.007 | 0 | 0 | 0 | 315 | 1.970 | 4.807 | 1.638 | 5.190 |
| Short-term debt | 13.486 | 11.125 | 6.055 | 5.048 | 5.198 | 5.911 | 6.907 | 8.827 | 8.028 | 6.934 | 10.144 | 15.977 |
| Total debt | 58 | 392 | 1.007 | 6.055 | 5.198 | 5.911 | 6.907 | 9.143 | 9.998 | 11.741 | 11.783 | 21.167 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Audit | Audit | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 | |
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Justesen | Audit | 0 companies |