| Revenue | DKK 586K | -569% |
| EBITDA | DKK 586K | +569% |
| Net profit | DKK 2M | -50% |
| Total assets | DKK 9,2M | +22% |
| Equity | DKK 9M | +22% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 114 | 109 | 302 | 331 | 122 | 248 | 96 | -37 | -97 | 10 | -146 | -99 | -125 | 586 |
| Staff expenses | -0 | -0 | -32 | -13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 114 | 109 | -634 | 218 | 122 | 248 | 96 | -37 | -97 | 743 | -163 | -99 | -125 | 586 |
| Depreciation & amort. | 55 | -55 | 57 | 69 | -75 | -14 | -14 | -12 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 59 | 54 | -691 | 148 | 47 | 234 | 82 | -49 | -97 | 743 | -163 | -99 | -125 | 586 |
| Net financials | 265 | 4 | 622 | 283 | 155 | 323 | 205 | 271 | 275 | 846 | 283 | -3.427 | 4.084 | 1.461 |
| Profit before tax | 324 | 57 | -69 | 432 | 202 | 557 | 287 | 222 | 178 | 1.589 | 120 | -3.526 | 3.959 | 2.047 |
| Tax | 55 | 7 | 105 | -13 | 76 | 5 | -37 | 8 | 44 | 171 | -68 | -0 | -0 | 58 |
| Net profit | 269 | 50 | -174 | 445 | 126 | 552 | 325 | 214 | 134 | 1.419 | 188 | -3.526 | 3.959 | 1.988 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.696 | 9.675 | 9.518 | 9.711 | 9.655 | 9.873 | 9.988 | 8.930 | 8.947 | 12.612 | 9.163 | 5.545 | 7.518 | 9.206 |
| Equity | 9.445 | 9.399 | 9.126 | 9.471 | 9.397 | 9.846 | 9.970 | 8.885 | 8.908 | 10.213 | 9.101 | 5.458 | 7.417 | 9.035 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 251 | 276 | 392 | 238 | 257 | 27 | 17 | 46 | 40 | 2.331 | 62 | 87 | 91 | 161 |
| Total debt | 251 | 276 | 392 | 238 | 257 | 27 | 17 | 46 | 40 | 2.331 | 62 | 87 | 91 | 161 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
2R Audit | Audit | 2003 | — | — |
BM Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| 2R Revision | Audit | 0 companies |
| Britt Marie Stahl | Management | 0 companies |