| Revenue | DKK 524K | -3% |
| EBITDA | DKK 344K | -3% |
| Net profit | DKK 4,3M | +130508% |
| Total assets | DKK 27,4M | +25% |
| Equity | DKK 15,4M | +39% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 292 | 299 | 148 | 354 | 408 | 394 | 291 | 251 | 184 | 246 | 256 | 462 | 540 | 524 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -123 | -250 | -186 | -180 |
| EBITDA | 292 | 299 | 148 | 354 | 408 | 1.194 | 291 | 251 | 2.184 | 246 | 133 | 212 | 354 | 344 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -100 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 292 | 299 | 148 | 354 | 308 | 1.194 | 291 | 251 | 2.184 | 246 | 133 | 212 | 354 | 344 |
| Net financials | -277 | -255 | -258 | -254 | -245 | -230 | -200 | -70 | -75 | -73 | -75 | -329 | -351 | -255 |
| Profit before tax | 14 | 44 | -110 | 100 | 62 | 964 | 91 | 182 | 2.109 | 7.573 | 58 | -117 | 3 | 5.489 |
| Tax | 4 | -66 | -24 | 22 | 14 | 190 | 20 | 40 | 464 | 1.666 | 16 | -0 | -0 | 1.188 |
| Net profit | 11 | 110 | -86 | 78 | 49 | 774 | 71 | 142 | 1.645 | 5.907 | 42 | -117 | 3 | 4.301 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.908 | 11.903 | 11.910 | 11.903 | 11.800 | 12.608 | 15.234 | 12.622 | 14.604 | 22.001 | 22.003 | 22.016 | 22.006 | 27.404 |
| Equity | 2.425 | 2.536 | 2.450 | 2.527 | 2.576 | 3.350 | 3.421 | 3.562 | 5.247 | 11.154 | 11.197 | 11.079 | 11.083 | 15.384 |
| Long-term debt | 6.424 | 6.375 | 6.191 | 6.004 | 5.694 | 5.396 | 8.036 | 7.694 | 7.466 | 7.134 | 6.836 | 6.667 | 6.464 | 6.200 |
| Short-term debt | 2.427 | 2.427 | 2.728 | 2.808 | 2.952 | 3.123 | 3.038 | 626 | 711 | 905 | 1.162 | 1.463 | 1.652 | 1.825 |
| Total debt | 8.851 | 8.802 | 8.919 | 8.812 | 8.647 | 8.519 | 11.073 | 8.320 | 8.177 | 8.039 | 7.998 | 8.129 | 8.116 | 8.025 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Audit | Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Deputy Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Jønsson | Audit | 0 companies |
| Stefan Alexander Larsen | Board of Directors | 0 companies |
| Linda Larsen | Deputy Chairman | 0 companies |
| Niclas Sander Larsen | Board of Directors | 0 companies |