| Revenue | DKK 108K | -793% |
| EBITDA | DKK 35K | +156% |
| Net profit | DKK 98K | +164% |
| Total assets | DKK 473K | +29% |
| Equity | DKK 444K | +28% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 413 | 178 | 187 | 115 | 32 | 48 | 142 | 179 | 267 | 168 | 140 | 150 | -16 | 108 |
| Staff expenses | -272 | -208 | -160 | -21 | -0 | -0 | -0 | -0 | -119 | -15 | -58 | -25 | -46 | -73 |
| EBITDA | 141 | -30 | 27 | 94 | 32 | 48 | 142 | 179 | 148 | 153 | 82 | 124 | -62 | 35 |
| Depreciation & amort. | 77 | -45 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 64 | -75 | 27 | 94 | 32 | 48 | 142 | 179 | 148 | 153 | 82 | 124 | -62 | 35 |
| Net financials | -39 | -31 | -24 | -8 | -3 | -3 | -2 | -0 | -9 | 29 | -27 | 81 | -130 | 90 |
| Profit before tax | 25 | -85 | 3 | 86 | 29 | 45 | 141 | 179 | 139 | 182 | 55 | 206 | -192 | 125 |
| Tax | 6 | 10 | 0 | 19 | 7 | 10 | 30 | 40 | 31 | 40 | 12 | 45 | -41 | 27 |
| Net profit | 19 | -95 | 2 | 67 | 22 | 35 | 111 | 139 | 108 | 141 | 43 | 160 | -152 | 98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 404 | 130 | 115 | 112 | 121 | 116 | 64 | 140 | 302 | 374 | 454 | 569 | 367 | 473 |
| Equity | -187 | -282 | -279 | -212 | -190 | -155 | -45 | 95 | 203 | 344 | 387 | 498 | 346 | 444 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 591 | 411 | 394 | 324 | 311 | 271 | 109 | 45 | 99 | 30 | 67 | 71 | 21 | 30 |
| Total debt | 591 | 411 | 394 | 324 | 311 | 271 | 109 | 45 | 99 | 30 | 67 | 71 | 21 | 30 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Management | Management | 2002 | — | — |
PB Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Højer Pedersen | Management | 0 companies |
| Preben Bang Henriksen | Management | 0 companies |