| Revenue | DKK 297K | +31% |
| EBITDA | DKK 297K | -48% |
| Net profit | DKK 1,3M | +139% |
| Total assets | DKK 9,8M | +15% |
| Equity | DKK 5,4M | +28% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 228 | 395 | 216 | 304 | -363 | 339 | 283 | 65 | 213 | 344 | 305 | 10 | 227 | 297 |
| Staff expenses | -7 | -0 | -0 | -0 | -0 | -68 | -2 | -263 | -312 | -226 | -129 | -33 | -4 | -0 |
| EBITDA | 221 | 395 | 216 | 304 | -363 | 271 | 274 | -197 | -99 | 119 | 176 | -23 | 571 | 297 |
| Depreciation & amort. | -255 | -97 | -27 | -92 | -85 | -92 | -94 | -0 | -65 | -0 | -0 | -64 | -10 | -10 |
| EBIT | -34 | 297 | 189 | 212 | -447 | 179 | 180 | -197 | -164 | 119 | 176 | -87 | 561 | 287 |
| Net financials | -271 | -229 | -255 | -167 | 675 | -219 | 410 | 525 | 556 | 96 | 459 | 460 | 83 | 1.070 |
| Profit before tax | -305 | 68 | 184 | 44 | 228 | -40 | 590 | 327 | 392 | 215 | 635 | 373 | 644 | 1.358 |
| Tax | -26 | 17 | 46 | 17 | 118 | -123 | -0 | 68 | 78 | -62 | -27 | -50 | 90 | 36 |
| Net profit | -272 | 51 | 138 | 27 | 110 | 84 | 590 | 260 | 313 | 277 | 662 | 423 | 554 | 1.321 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.281 | 6.872 | 8.323 | 8.437 | 8.722 | 8.420 | 8.224 | 8.995 | 8.760 | 7.975 | 8.114 | 8.166 | 8.496 | 9.812 |
| Equity | -1.248 | -1.258 | 155 | 357 | 1.192 | 1.224 | 2.234 | 2.713 | 2.731 | 3.008 | 3.446 | 3.754 | 4.190 | 5.379 |
| Long-term debt | 5.847 | 5.723 | 5.780 | 7.868 | 6.880 | 6.890 | 5.455 | 5.631 | 3.076 | 2.879 | 2.123 | 1.985 | 2.102 | 2.196 |
| Short-term debt | 2.681 | 2.407 | 2.389 | 211 | 650 | 306 | 535 | 651 | 2.500 | 1.635 | 2.135 | 2.024 | 1.724 | 1.755 |
| Total debt | 8.529 | 8.130 | 8.168 | 8.079 | 7.530 | 7.196 | 5.990 | 6.282 | 5.576 | 4.514 | 4.258 | 4.008 | 3.825 | 3.951 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 2006 | — | — |
EH | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Jønsson Granat | Audit | 0 companies |
| Ejgil Henning Christensen | Audit | 0 companies |