| Revenue | DKK 594K | +34% |
| EBITDA | DKK 109K | +358% |
| Net profit | DKK 181K | +1191% |
| Total assets | DKK 659K | +56% |
| Equity | DKK 545K | +50% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 964 | 504 | 572 | 666 | 194 | 393 | 599 | -132 | 644 | 169 | 522 | 442 | 594 |
| Staff expenses | -370 | -390 | -376 | -391 | -377 | -372 | -244 | -4 | -432 | -485 | -485 | -485 | -485 |
| EBITDA | 594 | 115 | 196 | 275 | -183 | 21 | 354 | -136 | 212 | -315 | 37 | -42 | 109 |
| Depreciation & amort. | -41 | -36 | -33 | -33 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 554 | 79 | 163 | 242 | -191 | 21 | 354 | -136 | 212 | -315 | 37 | -42 | 109 |
| Net financials | 1 | -2 | 2 | -13 | 22 | 22 | -24 | 29 | 87 | 33 | -35 | 26 | 39 |
| Profit before tax | 554 | 77 | 165 | 229 | -169 | 43 | 331 | -107 | 299 | -282 | 2 | -17 | 148 |
| Tax | 139 | 20 | 41 | 54 | -37 | 9 | 73 | -23 | 46 | -0 | -0 | -0 | -33 |
| Net profit | 416 | 57 | 125 | 175 | -132 | 33 | 258 | -84 | 253 | -282 | 2 | -17 | 181 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.248 | 979 | 1.108 | 1.216 | 860 | 927 | 1.184 | 665 | 1.064 | 450 | 542 | 423 | 659 |
| Equity | 817 | 775 | 800 | 873 | 741 | 671 | 823 | 632 | 774 | 379 | 381 | 364 | 545 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 428 | 204 | 308 | 343 | 118 | 255 | 360 | 34 | 290 | 71 | 161 | 59 | 114 |
| Total debt | 428 | 204 | 308 | 343 | 118 | 255 | 360 | 34 | 290 | 71 | 161 | 59 | 114 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| H. MARTINSEN, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |