| Revenue | DKK 180K | +44% |
| EBITDA | DKK 180K | +44% |
| Net profit | DKK 2,7M | -72% |
| Total assets | DKK 110,5M | -12% |
| Equity | DKK 110,3M | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -23 | -23 | -14 | -15 | -49 | -37 | -35 | -28 | -21 | -36 | 50 | 125 | 180 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | -23 | -23 | -14 | -15 | -49 | -37 | -35 | -28 | -21 | -36 | 50 | 125 | 180 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | -23 | -23 | -14 | -15 | -49 | -37 | -35 | -28 | -21 | -36 | 50 | 125 | 180 |
| Net financials | 39 | 803 | 1.031 | 1.693 | 228 | 4.266 | 656 | 41.257 | 7.585 | 4.138 | -992 | 77.901 | 12.276 | 3.293 |
| Profit before tax | 26 | 780 | 1.007 | 1.679 | 214 | 4.217 | 620 | 41.223 | 7.557 | 4.117 | -1.029 | 77.951 | 12.401 | 3.473 |
| Tax | 22 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 206 | 813 | -397 | 1.525 | 2.961 | 785 |
| Net profit | 4 | 780 | 1.007 | 1.679 | 214 | 4.217 | 620 | 41.223 | 7.350 | 3.304 | -631 | 76.426 | 9.439 | 2.688 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.319 | 6.075 | 6.827 | 8.003 | 7.705 | 11.831 | 12.022 | 52.834 | 53.994 | 49.459 | 46.537 | 119.424 | 125.751 | 110.455 |
| Equity | 4.651 | 5.334 | 6.245 | 7.826 | 7.639 | 11.755 | 11.375 | 52.298 | 53.648 | 48.373 | 44.741 | 118.167 | 122.607 | 110.294 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 235 | 0 | 0 |
| Short-term debt | 668 | 741 | 582 | 178 | 66 | 75 | 647 | 535 | 345 | 1.086 | 1.795 | 1.021 | 3.144 | 161 |
| Total debt | 668 | 741 | 582 | 178 | 66 | 75 | 647 | 535 | 345 | 1.086 | 1.795 | 1.257 | 3.144 | 161 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| FRR Bille & Buch-Andersen A/S | Audit | 0 companies |