| Revenue | — | — |
| EBITDA | DKK 1M | +17% |
| Net profit | DKK 1,4M | +3% |
| Total assets | DKK 19M | +5% |
| Equity | DKK 18,7M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -8 | -8 | -5 | -5 | -3 | -5 | -4 | -6 | -8 | -8 | -9 | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -8 | -4 | -5 | -9 | -4 | -5 | -4 | -6 | -8 | -8 | -9 | 866 | 1.009 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -8 | -4 | -5 | -9 | -4 | -5 | -4 | -6 | -8 | -8 | -9 | 866 | 1.009 |
| Net financials | 166 | -41 | 524 | 531 | 241 | 362 | 369 | 934 | 1.647 | 3.122 | 6.893 | 1.127 | 1.479 | 1.493 |
| Profit before tax | 161 | -50 | 516 | 526 | 236 | 359 | 364 | 930 | 1.641 | 3.115 | 6.886 | 1.118 | 1.453 | 1.456 |
| Tax | -3 | 2 | 14 | 7 | 2 | 12 | -8 | -2 | 17 | 21 | 19 | 33 | 123 | 90 |
| Net profit | 164 | -52 | 506 | 518 | 230 | 346 | 372 | 932 | 1.624 | 3.093 | 6.867 | 1.086 | 1.329 | 1.366 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.114 | 2.000 | 2.478 | 2.905 | 3.674 | 3.898 | 4.305 | 5.160 | 6.920 | 10.452 | 17.334 | 18.216 | 18.001 | 18.988 |
| Equity | 1.979 | 1.878 | 2.384 | 2.853 | 3.033 | 3.327 | 3.646 | 4.524 | 6.093 | 9.129 | 15.939 | 16.966 | 17.825 | 18.691 |
| Long-term debt | 0 | 0 | 9 | 7 | 0 | 0 | 0 | 0 | 0 | 302 | 346 | 214 | 154 | 274 |
| Short-term debt | 136 | 122 | 84 | 45 | 642 | 571 | 659 | 636 | 827 | 1.021 | 1.049 | 1.036 | 22 | 22 |
| Total debt | 136 | 122 | 93 | 52 | 642 | 571 | 659 | 636 | 827 | 1.322 | 1.395 | 1.250 | 176 | 296 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Mango Nielsen | Audit | 0 companies |