| Revenue | DKK 155K | +293% |
| EBITDA | DKK 96K | +142% |
| Net profit | DKK -144K | +72% |
| Total assets | DKK 3,8M | -6% |
| Equity | DKK 1,3M | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 448 | 454 | 473 | 470 | 229 | 212 | 422 | 79 | 263 | 370 | 1.278 | 65 | 39 | 155 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -31 | -0 | -0 |
| EBITDA | 503 | 435 | 461 | 416 | 203 | 247 | 332 | 74 | 175 | 370 | 1.193 | -20 | 39 | 96 |
| Depreciation & amort. | 34 | 43 | -39 | -52 | -35 | -64 | -74 | -27 | -40 | -105 | -80 | -67 | -62 | -73 |
| EBIT | 469 | 392 | 422 | 364 | 168 | 184 | 258 | 47 | 135 | 266 | 1.113 | -87 | -22 | 22 |
| Net financials | -378 | -80 | -79 | -155 | -143 | -143 | -247 | -129 | -201 | -192 | -163 | 76 | -518 | -182 |
| Profit before tax | 91 | 326 | 343 | 209 | 25 | 40 | 11 | -81 | -65 | 73 | 950 | -11 | -540 | -160 |
| Tax | 23 | 7 | 80 | 45 | 5 | 9 | 3 | 3 | -11 | 14 | 158 | -30 | -26 | -16 |
| Net profit | 68 | 319 | 262 | 164 | 19 | 32 | 8 | -84 | -54 | 59 | 792 | 20 | -514 | -144 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.528 | 7.213 | 8.144 | 10.566 | 10.347 | 12.921 | 14.540 | 9.253 | 12.462 | 13.912 | 4.373 | 4.381 | 4.004 | 3.767 |
| Equity | 1.856 | 1.775 | 1.787 | 1.951 | 1.971 | 2.002 | 2.010 | 1.181 | 1.127 | 1.186 | 1.978 | 1.998 | 1.483 | 1.297 |
| Long-term debt | 4.550 | 4.348 | 4.141 | 6.056 | 5.738 | 5.322 | 7.332 | 2.747 | 2.608 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 438 | 466 | 1.561 | 1.844 | 1.919 | 4.761 | 4.359 | 5.325 | 8.727 | 12.726 | 2.368 | 2.384 | 2.521 | 2.471 |
| Total debt | 4.988 | 4.814 | 5.702 | 7.900 | 7.657 | 10.082 | 11.691 | 8.072 | 11.336 | 12.726 | 2.368 | 2.384 | 2.521 | 2.471 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 2011 | — | — |
KR Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RAND HOLDING ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Juul Buskbjerg | Audit | 0 companies |
| Kennet Rand | Management | 0 companies |