| Revenue | DKK 1,3M | +42% |
| EBITDA | DKK 252K | +150% |
| Net profit | DKK 192K | +148% |
| Total assets | DKK 769K | +30% |
| Equity | DKK 541K | +15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1 | 60 | 463 | 304 | -466 | -101 | 117 | 394 | 338 | 589 | 742 | 924 | 1.316 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -50 | -95 | -117 | -133 |
| EBITDA | -1 | 60 | 463 | 304 | -466 | -101 | 29 | 310 | 19 | 107 | 269 | 101 | 252 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1 | 60 | 463 | 304 | -466 | -101 | 29 | 310 | 19 | 107 | 269 | 101 | 252 |
| Net financials | -30 | -32 | -21 | -26 | -13 | -13 | -1 | 0 | -1 | -1 | -3 | -1 | -5 |
| Profit before tax | -31 | 28 | 443 | 277 | -479 | -114 | 29 | 310 | 18 | 106 | 267 | 99 | 247 |
| Tax | -7 | 23 | 96 | 65 | -0 | -0 | -0 | -0 | -0 | -0 | 31 | 22 | 55 |
| Net profit | -25 | 5 | 346 | 212 | -479 | -114 | 29 | 310 | 18 | 106 | 236 | 77 | 192 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 960 | 904 | 1.286 | 1.428 | 758 | 152 | 93 | 494 | 495 | 504 | 631 | 590 | 769 |
| Equity | -45 | -40 | 307 | 519 | 40 | -74 | -45 | 264 | 283 | 389 | 512 | 471 | 541 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.005 | 944 | 979 | 909 | 718 | 226 | 139 | 230 | 212 | 115 | 119 | 119 | 228 |
| Total debt | 1.005 | 944 | 979 | 909 | 718 | 226 | 139 | 230 | 212 | 115 | 119 | 119 | 228 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2005 | — | — |
LT Management | Management | 2003 | — | — |
VA Management | Management | 2010 | — | — |
VA Management | Management | 2005 | — | — |
HC Management | Management | 2012 | — | — |
BW Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Selbo | Management | 0 companies |
| Lars Thorup Frederiksen | Management | 0 companies |
| Vidar Andrev Oscarson | Management | 0 companies |
| Vidar Andrev Arnesen | Management | 0 companies |
| Harald Christian Bang-Melchior | Management | 0 companies |
| Bjørnar Westgaard | Management | 0 companies |