| Revenue | DKK -94K | -22% |
| EBITDA | DKK -94K | +22% |
| Net profit | DKK 4,5M | +34% |
| Total assets | DKK 72,7M | +12% |
| Equity | DKK 60,3M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -86 | -114 | -116 | -84 | -99 | -97 | -57 | -96 | -84 | -103 | -123 | -118 | -120 | -94 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -86 | -114 | -116 | -84 | -99 | -97 | -57 | -113 | -114 | -134 | -123 | -118 | -120 | -94 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -86 | -114 | -116 | -84 | -99 | -97 | -57 | -113 | -114 | -134 | -123 | -118 | -120 | -94 |
| Net financials | 1.357 | 671 | 793 | 1.999 | 1.974 | 1.823 | 1.063 | 2.673 | 4.283 | 5.658 | 15.827 | 3.647 | 3.410 | 4.607 |
| Profit before tax | 1.271 | 557 | 676 | 1.915 | 1.874 | 1.726 | 1.006 | 2.560 | 4.169 | 5.525 | 15.705 | 3.529 | 3.290 | 4.514 |
| Tax | -142 | -10 | -26 | -12 | -15 | -48 | -36 | 38 | -144 | -62 | 846 | -69 | -51 | 22 |
| Net profit | 1.413 | 567 | 702 | 1.927 | 1.890 | 1.774 | 1.042 | 2.521 | 4.313 | 5.587 | 14.858 | 3.598 | 3.341 | 4.492 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.922 | 17.194 | 17.926 | 19.916 | 21.751 | 25.951 | 26.957 | 29.524 | 33.596 | 38.757 | 57.984 | 61.375 | 64.756 | 72.739 |
| Equity | 13.829 | 14.397 | 15.099 | 17.026 | 18.916 | 20.690 | 21.731 | 24.252 | 28.565 | 34.152 | 49.010 | 52.608 | 55.889 | 60.313 |
| Long-term debt | 3.034 | 2.759 | 2.759 | 2.759 | 2.759 | 5.184 | 5.108 | 4.945 | 4.850 | 4.318 | 0 | 0 | 0 | 0 |
| Short-term debt | 59 | 38 | 69 | 131 | 77 | 77 | 119 | 326 | 181 | 286 | 8.335 | 8.129 | 8.230 | 11.788 |
| Total debt | 3.093 | 2.797 | 2.828 | 2.890 | 2.836 | 5.261 | 5.226 | 5.271 | 5.030 | 4.605 | 8.335 | 8.129 | 8.230 | 11.788 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Audit | Audit | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Allan Nielsen | Audit | 0 companies |
| Lars Langhoff | Chairman | 0 companies |
| Lars Bach Andersen | Board of Directors | 0 companies |
| Just Kristensen | Board of Directors | 0 companies |