| Revenue | DKK 140K | -50% |
| EBITDA | DKK -178K | -399% |
| Net profit | DKK 571K | +3% |
| Total assets | DKK 5,1M | +15% |
| Equity | DKK 4,6M | +12% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 95 | 165 | 442 | 426 | -10 | -64 | 12 | -33 | 150 | 275 | -30 | 182 | 282 | 140 |
| Staff expenses | -2 | -0 | -0 | -0 | -90 | -9 | -1 | -2 | -48 | -246 | -132 | -158 | -317 | -318 |
| EBITDA | -2 | 75 | 279 | 176 | -100 | -73 | 11 | -35 | 102 | 29 | -162 | 24 | -36 | -178 |
| Depreciation & amort. | -15 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -17 | 75 | 279 | 176 | -100 | -73 | 11 | -35 | 102 | 29 | -162 | 24 | -36 | -178 |
| Net financials | -159 | -481 | 268 | -2 | 168 | -85 | 65 | 403 | 103 | 423 | 96 | 356 | 708 | 868 |
| Profit before tax | -175 | -406 | 547 | 174 | 68 | -158 | 141 | 367 | 205 | 452 | -66 | 380 | 673 | 690 |
| Tax | -102 | -78 | 127 | 6 | 54 | -33 | 33 | 27 | 9 | 35 | -35 | 57 | 120 | 119 |
| Net profit | -74 | -328 | 420 | 168 | 14 | -125 | 109 | 340 | 196 | 417 | -31 | 323 | 553 | 571 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.702 | 2.383 | 2.967 | 3.042 | 2.910 | 2.962 | 2.880 | 3.159 | 3.396 | 3.522 | 3.451 | 3.824 | 4.433 | 5.110 |
| Equity | 2.634 | 2.306 | 2.761 | 2.929 | 2.802 | 2.677 | 2.786 | 3.126 | 3.323 | 3.409 | 3.378 | 3.643 | 4.137 | 4.647 |
| Long-term debt | 0 | 0 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 68 | 77 | 168 | 113 | 107 | 285 | 94 | 32 | 74 | 113 | 74 | 160 | 155 | 203 |
| Total debt | 68 | 77 | 206 | 113 | 107 | 285 | 94 | 32 | 74 | 113 | 74 | 160 | 155 | 203 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GJ Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Gerner Jacobsen | Audit | 0 companies |