| Revenue | DKK 26K | -85% |
| EBITDA | DKK -34K | -137% |
| Net profit | DKK 334K | +130% |
| Total assets | DKK 4,4M | +6% |
| Equity | DKK 3M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.158 | -927 | 1.186 | 1.042 | 368 | 363 | 355 | 485 | 147 | 38 | 42 | 356 | 172 | 26 |
| Staff expenses | -287 | -367 | -367 | -370 | -375 | -238 | -210 | -205 | -191 | -146 | -132 | -122 | -80 | -60 |
| EBITDA | 840 | -14 | 752 | 640 | -40 | 45 | 109 | 218 | -79 | -145 | -136 | 234 | 91 | -34 |
| Depreciation & amort. | 113 | -235 | -202 | -191 | -191 | -191 | -162 | -172 | -172 | -172 | -172 | -181 | -325 | -109 |
| EBIT | 727 | -249 | 550 | 449 | -231 | -146 | -53 | 46 | -251 | -316 | -308 | 53 | -233 | -143 |
| Net financials | -205 | -269 | 255 | 86 | -56 | 357 | -156 | -89 | -62 | 392 | -172 | -251 | 334 | 581 |
| Profit before tax | 522 | -186 | 805 | 536 | -288 | 210 | -208 | -43 | -312 | 76 | -480 | -198 | 101 | 438 |
| Tax | 132 | 101 | 165 | 154 | -68 | 73 | -18 | 17 | -12 | 11 | -10 | -44 | -45 | 104 |
| Net profit | 389 | -287 | 640 | 381 | -219 | 137 | -190 | -60 | -300 | 64 | -469 | -155 | 146 | 334 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.260 | 6.482 | 7.186 | 7.107 | 6.407 | 5.664 | 5.389 | 5.267 | 4.854 | 4.923 | 4.522 | 4.202 | 4.169 | 4.431 |
| Equity | 3.601 | 3.792 | 4.335 | 4.417 | 4.098 | 4.159 | 3.910 | 3.776 | 3.406 | 3.470 | 2.893 | 2.668 | 2.739 | 2.999 |
| Long-term debt | 2.186 | -2.186 | 2.186 | 2.303 | 2.186 | 1.390 | 1.388 | 1.388 | 1.388 | 1.388 | 1.388 | 1.388 | 1.388 | 1.378 |
| Short-term debt | 469 | -496 | 649 | 367 | 124 | 101 | 91 | 90 | 60 | 54 | 242 | 146 | 41 | 54 |
| Total debt | 2.655 | -2.682 | 2.835 | 2.670 | 2.310 | 1.491 | 1.479 | 1.478 | 1.448 | 1.442 | 1.630 | 1.534 | 1.429 | 1.431 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HP Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Pommerencke | Audit | 0 companies |