| Revenue | DKK -52K | -220% |
| EBITDA | DKK 27K | +118% |
| Net profit | DKK 251K | +71% |
| Total assets | DKK 8,1M | -12% |
| Equity | DKK 8M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 121 | 529 | 463 | 473 | 622 | 404 | 138 | 233 | 291 | 295 | 35 | 24 | 43 | -52 |
| Staff expenses | -0 | -93 | -162 | -248 | -72 | -184 | -429 | -198 | -201 | -201 | -116 | -37 | -41 | -48 |
| EBITDA | 40 | 70 | 45 | 277 | 740 | -316 | -507 | -324 | -139 | 67 | 519 | 362 | -148 | 27 |
| Depreciation & amort. | -0 | 38 | -50 | -50 | -50 | -50 | -74 | -68 | -70 | -70 | -70 | -60 | -2 | -0 |
| EBIT | 40 | 33 | -5 | 227 | 690 | -366 | -581 | -392 | -209 | -3 | 449 | 302 | -149 | 27 |
| Net financials | 117 | 136 | 162 | 239 | -11 | 64 | -20 | 112 | -71 | 297 | -342 | 111 | 212 | 258 |
| Profit before tax | 156 | 168 | 158 | 466 | 679 | -101 | -600 | -280 | -280 | 294 | 107 | 414 | 63 | 285 |
| Tax | -6 | 47 | 128 | 76 | 132 | -44 | -173 | -43 | -33 | 13 | 72 | 61 | -84 | 34 |
| Net profit | 162 | 121 | 30 | 390 | 547 | -57 | -427 | -237 | -246 | 282 | 34 | 353 | 147 | 251 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.416 | 10.805 | 11.264 | 11.647 | 12.196 | 12.000 | 11.233 | 10.971 | 10.514 | 10.782 | 10.890 | 9.192 | 9.253 | 8.145 |
| Equity | 9.386 | 10.320 | 10.625 | 10.966 | 11.501 | 11.430 | 10.900 | 10.556 | 10.202 | 10.373 | 10.294 | 9.027 | 9.052 | 7.981 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 30 | 381 | 433 | 413 | 306 | 227 | 305 | 415 | 312 | 409 | 595 | 123 | 201 | 164 |
| Total debt | 30 | 381 | 433 | 413 | 306 | 227 | 305 | 415 | 312 | 409 | 595 | 123 | 201 | 164 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Bak-Jensen | Management | 0 companies |