| Revenue | DKK 0 | — |
| EBITDA | DKK -363K | -69% |
| Net profit | DKK 4,3M | +7% |
| Total assets | DKK 64,5M | +9% |
| Equity | DKK 60M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -10 | -12 | -11 | -29 | -47 | -20 | -50 | -60 | -146 | -83 | 0 | 0 | 0 |
| Staff expenses | -0 | -215 | -300 | -300 | -195 | -195 | -234 | -233 | -213 | -252 | -230 | -214 | -215 | -358 |
| EBITDA | -10 | -225 | -312 | -311 | -224 | -329 | -273 | -283 | -273 | -399 | -313 | -328 | -214 | -363 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -31 | -112 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -225 | -312 | -311 | -255 | -441 | -273 | -283 | -273 | -399 | -313 | -328 | -214 | -363 |
| Net financials | 989 | 2.479 | 276 | 778 | 5.890 | 936 | 2.485 | 5.837 | 3.569 | 6.143 | 9.530 | 6.266 | 4.152 | 4.561 |
| Profit before tax | 979 | 2.255 | -36 | 467 | 5.635 | 495 | 2.212 | 5.553 | 3.295 | 5.745 | 9.217 | 5.937 | 3.938 | 4.198 |
| Tax | 20 | -31 | -58 | -70 | -4 | -72 | 9 | -42 | -61 | -239 | -88 | -101 | -42 | -53 |
| Net profit | 959 | 2.286 | 22 | 536 | 5.639 | 567 | 2.203 | 5.595 | 3.356 | 5.984 | 9.305 | 6.038 | 3.980 | 4.252 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.026 | 40.006 | 38.861 | 42.285 | 41.136 | 47.438 | 44.822 | 44.552 | 47.085 | 54.122 | 56.817 | 60.867 | 59.027 | 64.540 |
| Equity | — | 36.762 | 36.085 | 36.589 | 39.576 | 40.168 | 41.229 | 42.529 | 43.644 | 48.334 | 52.469 | 56.667 | 56.773 | 60.024 |
| Long-term debt | 1.479 | 1.108 | 726 | 350 | 0 | 0 | 438 | 369 | 165 | 282 | 507 | 364 | 111 | 99 |
| Short-term debt | 2.462 | 2.136 | 2.050 | 5.345 | 1.546 | 7.255 | 3.156 | 1.654 | 3.275 | 5.506 | 3.841 | 3.835 | 2.144 | 4.417 |
| Total debt | 3.941 | 3.244 | 2.776 | 5.695 | 1.560 | 7.255 | 3.593 | 2.023 | 3.440 | 5.789 | 4.348 | 4.200 | 2.255 | 4.516 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DR | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Dansk Revision Randers I/S | Audit | 0 companies |