| Revenue | DKK 145K | — |
| EBITDA | DKK 101K | +336% |
| Net profit | DKK 2,5M | -1% |
| Total assets | DKK 26,2M | -9% |
| Equity | DKK 26M | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -20 | -191 | 159 | 10 | 750 | 2.068 | 700 | 505 | 0 | 0 | 790 | 0 | 0 | 145 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20 | -191 | -10 | -174 | 660 | 2.190 | 662 | 466 | -137 | -56 | 695 | -44 | -43 | 101 |
| Depreciation & amort. | -0 | -63 | -63 | -62 | -0 | 94 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -20 | -254 | -73 | -235 | 660 | 2.096 | 662 | 466 | -137 | -56 | 695 | -44 | -43 | 101 |
| Net financials | 2.110 | 3.325 | 2.576 | 2.152 | 1.612 | 2.144 | 3.429 | -763 | 1.936 | 6.362 | -100 | 1.650 | 2.860 | 2.719 |
| Profit before tax | 2.090 | 3.071 | 2.503 | 1.916 | 2.273 | 4.240 | 4.090 | -297 | 1.799 | 6.307 | 594 | 1.606 | 2.817 | 2.820 |
| Tax | 14 | 25 | 224 | 137 | 293 | 759 | 745 | -152 | 185 | 1.127 | -87 | 178 | 275 | 301 |
| Net profit | 2.076 | 3.046 | 2.280 | 1.779 | 1.979 | 3.480 | 3.346 | -144 | 1.613 | 5.179 | 682 | 1.428 | 2.543 | 2.519 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.719 | 11.674 | 13.726 | 14.189 | 14.350 | 16.682 | 19.333 | 18.156 | 19.333 | 24.558 | 25.055 | 26.287 | 28.758 | 26.183 |
| Equity | 8.241 | 10.787 | 12.366 | 12.146 | 14.125 | 15.605 | 18.451 | 17.807 | 19.312 | 24.381 | 24.950 | 26.264 | 28.689 | 26.008 |
| Long-term debt | 0 | 0 | 0 | 0 | 133 | 694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 478 | 888 | 1.359 | 2.043 | 92 | 383 | 882 | 350 | 21 | 177 | 105 | 23 | 69 | 175 |
| Total debt | 478 | 888 | 1.359 | 2.043 | 225 | 1.077 | 882 | 350 | 21 | 177 | 105 | 23 | 69 | 175 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SC Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Cortsen | Audit | 0 companies |