| Revenue | DKK -16K | +12% |
| EBITDA | DKK -16K | -12% |
| Net profit | DKK 1,4M | +35% |
| Total assets | DKK 4,6M | +35% |
| Equity | DKK 4,3M | +47% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | — | 76 | 129 | 233 | 238 | 661 | 757 | 639 | 34 | 68 | 56 | 58 | -14 | -16 |
| Staff expenses | -0 | -0 | -42 | -69 | -137 | -158 | -248 | -309 | -415 | -1 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -7 | 33 | 61 | 96 | 80 | 413 | 447 | 225 | 20 | 68 | 56 | 58 | -14 | -16 |
| Depreciation & amort. | -0 | -0 | -29 | -58 | -58 | -58 | -58 | -49 | -48 | -50 | -68 | -68 | -57 | -0 | -0 |
| EBIT | -5 | -7 | 4 | 3 | 38 | 22 | 355 | 398 | 177 | -30 | -0 | -12 | 1 | -14 | -16 |
| Net financials | 35 | 23 | 7 | 7 | 7 | 6 | 11 | 16 | 14 | -59 | 349 | 545 | 435 | 1.046 | 1.391 |
| Profit before tax | 30 | 16 | 11 | 10 | 45 | 28 | 366 | 414 | 191 | -89 | 349 | 533 | 436 | 1.032 | 1.375 |
| Tax | 8 | 4 | 3 | 2 | 11 | 7 | 81 | 93 | 43 | -14 | -4 | -6 | -2 | 14 | -0 |
| Net profit | 23 | 12 | 9 | 8 | 34 | 21 | 285 | 321 | 148 | -75 | 353 | 539 | 438 | 1.017 | 1.375 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 895 | 807 | 751 | 713 | 638 | 542 | 899 | 956 | 1.450 | 1.307 | 1.301 | 1.861 | 2.939 | 3.405 | 4.581 |
| Equity | 884 | 799 | 711 | 620 | 555 | 476 | 657 | 778 | 626 | 551 | 904 | 1.443 | 1.881 | 2.899 | 4.274 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11 | 8 | 37 | 88 | 78 | 67 | 242 | 163 | 812 | 756 | 397 | 418 | 1.058 | 506 | 308 |
| Total debt | 11 | 8 | 37 | 88 | 78 | 67 | 242 | 163 | 812 | 756 | 397 | 418 | 1.058 | 506 | 308 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Juul Buskbjerg | Audit | 0 companies |