| Revenue | DKK 1,5M | +228% |
| EBITDA | DKK 1,1M | +156% |
| Net profit | DKK 550K | +389% |
| Total assets | DKK 10,7M | -5% |
| Equity | DKK 5,8M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 745 | 762 | 768 | 624 | 601 | 741 | 488 | 639 | 806 | 474 | 485 | 498 | 446 | 1.464 |
| Staff expenses | -321 | -270 | -323 | -0 | -228 | -124 | -171 | -217 | -218 | -92 | -224 | -1 | -1 | -56 |
| EBITDA | 309 | 425 | 445 | 381 | 373 | 741 | 317 | 422 | 588 | 382 | 262 | 497 | 445 | 1.139 |
| Depreciation & amort. | -36 | -36 | -139 | -45 | -0 | -0 | -28 | -46 | -132 | -130 | -130 | -130 | -255 | -280 |
| EBIT | 273 | 389 | 305 | 336 | 373 | 741 | 290 | 376 | 456 | 252 | 132 | 367 | 190 | 859 |
| Net financials | -203 | 204 | 413 | 328 | 32 | 344 | 708 | 21 | -7 | 288 | -271 | 483 | -49 | -190 |
| Profit before tax | 70 | 593 | 719 | 664 | 406 | 961 | 998 | 396 | 450 | 541 | -140 | 849 | 142 | 669 |
| Tax | 22 | 162 | 184 | 159 | 83 | 115 | 310 | 95 | 100 | 133 | -0 | 184 | 29 | 119 |
| Net profit | 48 | 431 | 534 | 505 | 323 | 845 | 687 | 301 | 349 | 408 | -140 | 665 | 112 | 550 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.477 | 1.931 | 2.562 | 3.131 | 2.941 | 6.558 | 5.464 | 5.062 | 5.806 | 5.715 | 6.481 | 6.842 | 11.245 | 10.714 |
| Equity | 1.254 | 1.685 | 2.220 | 2.626 | 2.849 | 3.593 | 4.177 | 4.478 | 4.720 | 5.017 | 4.764 | 5.315 | 5.334 | 5.751 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.985 | 0 | 0 | 0 | 0 | 1.479 | 0 | 0 | 0 |
| Short-term debt | 211 | 229 | 343 | 505 | 91 | 979 | 1.287 | 570 | 1.087 | 698 | 238 | 1.528 | 5.911 | 4.927 |
| Total debt | 211 | 229 | 343 | 505 | 91 | 2.964 | 1.287 | 570 | 1.087 | 698 | 1.717 | 1.528 | 5.911 | 4.927 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Marie Glaring | Audit | 0 companies |