| Revenue | DKK 0 | — |
| EBITDA | DKK -64K | -60% |
| Net profit | DKK 15,8M | +80% |
| Total assets | DKK 120,7M | +18% |
| Equity | DKK 109,5M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -97 | -64 | -32 | -33 | -23 | -23 | -207 | -25 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -125 | -75 | -75 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -222 | -139 | -107 | -33 | -23 | -23 | -207 | -25 | -32 | -21 | -25 | -23 | -40 | -64 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -223 | -139 | -107 | -33 | -23 | -23 | -207 | -25 | -32 | -21 | -25 | -23 | -40 | -64 |
| Net financials | -1.211 | 8.577 | 3.942 | 3.476 | 4.444 | 13.972 | 5.521 | 1.710 | 7.425 | 10.106 | 7.272 | 6.343 | 9.279 | 16.399 |
| Profit before tax | -1.434 | 8.438 | 3.835 | 3.443 | 4.420 | 13.950 | 5.315 | 1.684 | 7.393 | 10.085 | 7.247 | 6.320 | 9.239 | 16.336 |
| Tax | 104 | 169 | 100 | -42 | -35 | 18 | 84 | 100 | 247 | 246 | 249 | 422 | 447 | 515 |
| Net profit | -1.538 | 8.268 | 3.734 | 3.486 | 4.455 | 13.932 | 5.231 | 1.584 | 7.146 | 9.839 | 6.998 | 5.898 | 8.793 | 15.820 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.970 | 25.633 | 32.675 | 38.593 | 41.154 | 73.848 | 62.050 | 60.267 | 68.653 | 79.735 | 88.864 | 92.849 | 102.303 | 120.749 |
| Equity | 15.683 | 23.855 | 27.493 | 30.880 | 35.235 | 51.144 | 56.551 | 58.257 | 65.348 | 75.130 | 82.071 | 87.910 | 96.642 | 109.462 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 932 | 1.525 | 5.182 | 7.713 | 5.919 | 22.704 | 5.499 | 2.010 | 3.306 | 4.604 | 6.793 | 4.939 | 5.661 | 11.287 |
| Total debt | 932 | 1.525 | 5.182 | 7.713 | 5.919 | 22.704 | 5.499 | 2.010 | 3.306 | 4.604 | 6.793 | 4.939 | 5.661 | 11.287 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DR | Audit | 2003 | — | — |
Gv Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Dansk Revision Randers I/S | Audit | 0 companies |
| Githa von Wowern Carstensen | Management | 0 companies |