| Revenue | DKK 306K | +342% |
| EBITDA | DKK 306K | +342% |
| Net profit | DKK 235K | +538% |
| Total assets | DKK 1,3M | +43% |
| Equity | DKK 836K | +39% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 149 | -134 | 37 | -236 | 51 | 143 | 262 | 284 | 831 | 179 | -284 | 213 | 69 | 306 |
| Staff expenses | -7 | -1 | -6 | -89 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 142 | -135 | 43 | -325 | 51 | 143 | 262 | 284 | 831 | 179 | -284 | 213 | 69 | 306 |
| Depreciation & amort. | 11 | -4 | -0 | -29 | -64 | -61 | -58 | -58 | -34 | -12 | -30 | -30 | -24 | -5 |
| EBIT | 131 | -139 | 43 | -355 | -14 | 81 | 204 | 226 | 797 | 167 | -315 | 183 | 45 | 301 |
| Net financials | 4 | -240 | -66 | -13 | -43 | 2 | 6 | -138 | -0 | -13 | -4 | 2 | 3 | 1 |
| Profit before tax | 135 | -324 | -23 | -367 | -57 | 83 | 210 | 88 | 797 | 154 | -319 | 185 | 48 | 302 |
| Tax | 33 | 28 | 11 | -78 | -7 | 18 | 46 | 27 | 175 | 31 | -70 | 41 | 11 | 67 |
| Net profit | 102 | -351 | -34 | -289 | -50 | 65 | 164 | 61 | 621 | 123 | -249 | 144 | 37 | 235 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.154 | 656 | 666 | 808 | 849 | 648 | 518 | 605 | 1.704 | 946 | 785 | 993 | 876 | 1.255 |
| Equity | 587 | 236 | 201 | -88 | -138 | -73 | 90 | 151 | 773 | 670 | 421 | 565 | 602 | 836 |
| Long-term debt | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 525 | 379 | 423 | 855 | 946 | 680 | 386 | 412 | 890 | 269 | 364 | 428 | 274 | 414 |
| Total debt | 567 | 421 | 465 | 896 | 987 | 721 | 428 | 454 | 931 | 269 | 364 | 428 | 274 | 414 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TE Management | Management | 2003 | — | — |
MR Audit | Audit | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2011 | |
| Individual | 25.0% | 25.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Elling | Management | 0 companies |
| Michael Ryding | Audit | 0 companies |