| Revenue | DKK -336K | +171% |
| EBITDA | DKK -336K | -171% |
| Net profit | DKK 7,5M | -15% |
| Total assets | DKK 162,5M | +3% |
| Equity | DKK 158,1M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -50 | -4 | -67 | -4 | -10 | -19 | -91 | -77 | -78 | -139 | -107 | -40 | -124 | -336 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -50 | -4 | -67 | -4 | -10 | -19 | -91 | -77 | -78 | -139 | -107 | -40 | -124 | -336 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -44 |
| EBIT | -50 | -4 | -67 | -4 | -10 | -19 | -91 | -77 | -78 | -139 | -107 | -40 | -124 | -380 |
| Net financials | 4.375 | 4.773 | 9.153 | 9.799 | 12.207 | 85.985 | 627 | 5.211 | -2.246 | 5.368 | -306 | 10.415 | 9.959 | 8.247 |
| Profit before tax | 4.326 | 4.769 | 9.087 | 9.795 | 12.197 | 85.966 | 536 | 5.134 | -2.324 | 5.230 | -412 | 10.375 | 9.835 | 7.867 |
| Tax | 8 | 18 | 4 | 14 | 52 | 80 | 27 | 815 | 2.656 | 126 | -998 | 781 | 961 | 337 |
| Net profit | 4.317 | 4.751 | 9.082 | 9.781 | 12.146 | 85.886 | 510 | 4.319 | -4.980 | 5.104 | 585 | 9.594 | 8.874 | 7.530 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.982 | 30.940 | 42.459 | 53.175 | 61.934 | 146.481 | 141.754 | 144.714 | 139.624 | 139.901 | 138.524 | 149.505 | 157.004 | 162.491 |
| Equity | 24.718 | 29.421 | 38.304 | 47.584 | 58.230 | 142.616 | 141.126 | 143.444 | 136.464 | 139.568 | 138.153 | 145.700 | 152.574 | 158.105 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.264 | 1.139 | 3.753 | 5.039 | 3.092 | 3.865 | 629 | 1.269 | 3.160 | 333 | 371 | 3.805 | 4.430 | 4.382 |
| Total debt | 1.264 | 1.139 | 3.753 | 5.039 | 3.092 | 3.865 | 629 | 1.269 | 3.160 | 333 | 371 | 3.805 | 4.430 | 4.382 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 2014 | — | — |
OB 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 |
| Ole Bækby Olesen | Audit | 0 companies |