| Revenue | DKK 3,8M | +5% |
| EBITDA | DKK 188K | -9% |
| Net profit | DKK 47K | -20% |
| Total assets | DKK 4,7M | +2% |
| Equity | DKK 1,6M | -5% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 665 | 698 | 614 | 806 | 1.992 | 2.113 | 2.150 | 2.250 | 2.176 | 2.862 | 3.389 | 3.433 | 3.652 | 3.821 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.357 | -2.390 | -2.586 | -2.763 | -3.226 | -3.209 | -3.254 |
| EBITDA | -38 | 110 | 37 | -20 | 68 | 284 | 96 | 117 | 155 | 732 | 786 | 366 | 206 | 188 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -38 | 110 | 37 | -20 | 68 | 284 | 96 | 117 | 155 | 732 | 786 | 366 | 206 | 188 |
| Net financials | -12 | -6 | -25 | -13 | -53 | -55 | -79 | -78 | -71 | -56 | -50 | -79 | -134 | -129 |
| Profit before tax | -49 | 104 | 12 | -33 | 17 | 229 | 18 | 39 | 84 | 676 | 736 | 287 | 72 | 59 |
| Tax | 24 | 29 | 3 | 8 | 1 | 51 | 4 | 9 | 19 | 147 | 160 | 62 | 14 | 13 |
| Net profit | -74 | 75 | 9 | -41 | 16 | 178 | 14 | 30 | 65 | 529 | 576 | 225 | 59 | 47 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 977 | 1.044 | 1.290 | 1.188 | 2.042 | 3.115 | 3.122 | 2.653 | 2.792 | 2.741 | 2.866 | 3.658 | 4.636 | 4.712 |
| Equity | 246 | 321 | 330 | 289 | 323 | 501 | 514 | 544 | 609 | 1.138 | 1.600 | 1.707 | 1.644 | 1.556 |
| Long-term debt | 0 | 0 | 0 | 0 | 681 | 1.274 | 1.298 | 975 | 682 | 246 | 301 | 764 | 1.624 | 1.796 |
| Short-term debt | 731 | 723 | 960 | 899 | 1.038 | 1.307 | 1.273 | 1.103 | 1.479 | 1.330 | 934 | 1.112 | 1.321 | 1.325 |
| Total debt | 731 | 723 | 960 | 899 | 1.719 | 2.582 | 2.571 | 2.078 | 2.161 | 1.575 | 1.235 | 1.876 | 2.945 | 3.121 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Bülow | Audit | 0 companies |