| Revenue | DKK 74K | +848% |
| EBITDA | DKK 74K | +848% |
| Net profit | DKK 27K | +305% |
| Total assets | DKK 1,8M | -1% |
| Equity | DKK 1,3M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 189 | 120 | 146 | 230 | 154 | 179 | 1.142 | -18 | -11 | 81 | 113 | 91 | 8 | 74 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 189 | 120 | 146 | 230 | 154 | 179 | 1.142 | -18 | -11 | 81 | 113 | 91 | 8 | 74 |
| Depreciation & amort. | -0 | -0 | -6 | 19 | -19 | -19 | -10 | -0 | -0 | -12 | -12 | -12 | -12 | -12 |
| EBIT | 189 | 120 | 140 | 211 | 135 | 160 | 1.133 | -18 | -11 | 69 | 100 | 79 | -4 | 62 |
| Net financials | -63 | -63 | -50 | -83 | -50 | -32 | -47 | -8 | -8 | -13 | -12 | -8 | -9 | -23 |
| Profit before tax | 126 | 58 | 90 | 127 | 85 | 128 | 1.086 | -26 | -19 | 56 | 88 | 71 | -13 | 39 |
| Tax | 35 | 24 | 28 | 35 | 22 | 31 | 147 | -0 | -0 | 15 | 22 | 18 | 0 | 11 |
| Net profit | 91 | 34 | 62 | 93 | 63 | 97 | 939 | -26 | -19 | 41 | 66 | 52 | -13 | 27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.035 | 2.060 | 2.039 | 2.341 | 2.009 | 1.986 | 1.766 | 1.521 | 2.310 | 2.085 | 2.035 | 1.987 | 1.860 | 1.847 |
| Equity | 306 | 340 | 402 | 495 | 558 | 655 | 1.593 | 1.513 | 1.439 | 1.280 | 1.289 | 1.282 | 1.241 | 1.268 |
| Long-term debt | 1.105 | 1.227 | 1.161 | 1.467 | 1.082 | 1.047 | 0 | 0 | 823 | 703 | 644 | 584 | 525 | 479 |
| Short-term debt | 624 | 494 | 476 | 380 | 370 | 285 | 172 | 8 | 49 | 103 | 103 | 121 | 95 | 100 |
| Total debt | 1.729 | 1.721 | 1.637 | 1.847 | 1.452 | 1.332 | 172 | 8 | 872 | 806 | 746 | 705 | 620 | 579 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS | Founder | 2001 | — | — |
SR Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Stig Langetofte Larsen | Founder | 0 companies |
| Søren Revsbæk | Audit | 0 companies |