| Revenue | DKK -176K | +827% |
| EBITDA | DKK -176K | -827% |
| Net profit | DKK 3,5M | -56% |
| Total assets | DKK 109,7M | -2% |
| Equity | DKK 107,6M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -10 | -12 | -80 | -24 | -20 | -10 | -20 | -41 | -74 | -65 | -36 | -19 | -176 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 319 | -10 | 31 | -80 | -24 | -20 | -10 | -20 | -41 | -74 | -65 | -36 | -19 | -176 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 319 | -10 | 31 | -80 | -24 | -20 | -10 | -20 | -41 | -74 | -65 | -36 | -19 | -176 |
| Net financials | 1.928 | 5.320 | 2.553 | 4.342 | 5.285 | 5.936 | 6.122 | 5.034 | 6.811 | 8.065 | 22.020 | 5.235 | 8.647 | 4.159 |
| Profit before tax | 2.248 | 5.310 | 2.585 | 4.262 | 5.261 | 5.916 | 6.112 | 5.014 | 6.769 | 7.991 | 21.954 | 5.199 | 8.628 | 3.983 |
| Tax | 165 | 42 | 21 | 75 | 29 | 53 | 45 | 57 | 59 | 229 | -33 | 237 | 513 | 440 |
| Net profit | 2.083 | 5.268 | 2.563 | 4.187 | 5.232 | 5.863 | 6.067 | 4.957 | 6.711 | 7.761 | 21.987 | 4.962 | 8.115 | 3.543 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.129 | 48.161 | 48.954 | 51.295 | 57.461 | 58.475 | 62.138 | 69.822 | 81.770 | 82.974 | 102.816 | 106.644 | 112.419 | 109.728 |
| Equity | 38.911 | 43.979 | 46.446 | 50.035 | 54.267 | 57.630 | 61.197 | 63.654 | 69.825 | 77.126 | 98.455 | 102.417 | 109.532 | 107.605 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 893 | 926 |
| Short-term debt | 2.218 | 4.181 | 2.508 | 1.260 | 3.195 | 846 | 941 | 6.168 | 11.945 | 5.848 | 4.361 | 4.227 | 1.994 | 1.197 |
| Total debt | 2.218 | 4.181 | 2.508 | 1.260 | 3.195 | 846 | 941 | 6.168 | 11.945 | 5.848 | 4.361 | 4.227 | 2.887 | 2.123 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 66.7% | 2025 | |
| Individual | 20.0% | 10.0% | 2025 | |
| Individual | 20.0% | 0.0% | 2025 | |
| Individual | 20.0% | 10.0% | 2014 | |
| Individual | 10.0% | 0.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Juul Buskbjerg | Audit | 0 companies |