| Revenue | DKK -119K | +6% |
| EBITDA | DKK -119K | -6% |
| Net profit | DKK 13,9M | +173% |
| Total assets | DKK 66,7M | +35% |
| Equity | DKK 63,2M | +28% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.001 | 1.994 | 1.226 | — | -105 | -40 | -55 | -91 | -354 | -354 | -124 | -102 | -112 | -119 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.001 | 1.994 | 1.226 | -263 | -105 | -40 | -55 | -91 | -354 | -354 | -124 | -102 | -112 | -119 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.001 | 1.994 | 1.226 | -263 | -105 | -40 | -55 | -91 | -354 | -354 | -124 | -102 | -112 | -119 |
| Net financials | 1.268 | 2.177 | 1.619 | 88 | 260 | 273 | 271 | 1.530 | -1.597 | -3.614 | -4.942 | 2.107 | 5.920 | 17.979 |
| Profit before tax | 1.054 | 2.076 | 1.466 | 15 | 159 | 235 | 225 | 1.439 | -1.730 | -3.968 | -5.066 | 2.005 | 5.807 | 17.860 |
| Tax | -0 | -0 | 135 | 8 | 31 | 52 | 51 | 318 | -317 | -848 | -320 | 300 | 703 | 3.927 |
| Net profit | 1.054 | 2.076 | 1.332 | 7 | 128 | 183 | 174 | 1.121 | -1.413 | -3.120 | -4.745 | 1.705 | 5.105 | 13.933 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.598 | 15.659 | 17.088 | 21.477 | 17.142 | 17.353 | 17.559 | 52.147 | 50.688 | 47.241 | 42.548 | 44.297 | 49.303 | 66.717 |
| Equity | 13.530 | 15.606 | 16.938 | 16.945 | 17.073 | 17.256 | 17.430 | 51.699 | 50.286 | 47.166 | 42.421 | 44.126 | 49.231 | 63.164 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 68 | 52 | 149 | 4.531 | 69 | 98 | 129 | 448 | 401 | 75 | 127 | 171 | 72 | 3.553 |
| Total debt | 68 | 52 | 149 | 4.531 | 69 | 98 | 129 | 448 | 401 | 75 | 127 | 171 | 72 | 3.553 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AU Management | Management | 2001 | — | — |
PA Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2019 | |
| Individual | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Ulrik Schrøder | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |