| Revenue | DKK 8,9M | +912% |
| EBITDA | DKK 8,9M | +912% |
| Net profit | DKK 12,8M | +66% |
| Total assets | DKK 85,9M | +14% |
| Equity | DKK 82,3M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -31 | -36 | -23 | -23 | -24 | -39 | -222 | 263 | 17 | 211 | 418 | 126 | 883 | 8.932 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -31 | -36 | -23 | -23 | -24 | -39 | -222 | 263 | 17 | 211 | 418 | -13 | 883 | 8.932 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -84 | -854 | -471 | -3.456 | -616 | -530 | -668 | -710 |
| EBIT | -31 | -36 | -23 | -23 | -24 | -39 | -306 | -591 | -454 | -3.245 | -199 | -544 | 215 | 8.223 |
| Net financials | 10.833 | 3.580 | 8.183 | 7.261 | 1.863 | 6.527 | 7.281 | 5.464 | 19.640 | 3.919 | 5.275 | 14.423 | 7.899 | 4.938 |
| Profit before tax | 10.802 | 3.544 | 8.160 | 7.238 | 1.839 | 6.488 | 6.975 | 4.873 | 19.186 | 674 | 5.076 | 13.880 | 8.113 | 13.161 |
| Tax | 235 | 82 | 46 | 1 | -121 | -4 | -54 | 73 | -4 | 15 | -12 | -43 | 393 | 342 |
| Net profit | 10.567 | 3.462 | 8.114 | 7.236 | 1.960 | 6.492 | 7.028 | 4.800 | 19.190 | 659 | 5.088 | 13.923 | 7.720 | 12.819 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47.082 | 45.097 | 50.068 | 53.219 | 53.417 | 60.885 | 66.772 | 69.481 | 89.986 | 80.500 | 76.771 | 76.074 | 75.342 | 85.905 |
| Equity | 44.037 | 43.999 | 48.113 | 51.350 | 50.310 | 55.702 | 60.730 | 63.530 | 78.720 | 75.379 | 76.467 | 70.389 | 74.110 | 82.339 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 |
| Short-term debt | 3.045 | 1.097 | 1.954 | 1.870 | 2.227 | 4.707 | 5.998 | 5.785 | 11.219 | 5.070 | 245 | 5.637 | 1.173 | 3.496 |
| Total debt | 3.045 | 1.097 | 1.954 | 1.870 | 2.227 | 4.707 | 5.998 | 5.785 | 11.219 | 5.070 | 248 | 5.640 | 1.176 | 3.499 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Christian Hviid Korsager | Board of Directors | 0 companies |
| Klaus Vilstrup | Chairman | 0 companies |
| Hans Christian Olsen | Board of Directors | 0 companies |