| Revenue | DKK 235K | -18% |
| EBITDA | DKK 174K | -39% |
| Net profit | DKK 1,2M | -56% |
| Total assets | DKK 40,9M | +1% |
| Equity | DKK 38M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 | -2 | -62 | -161 | -25 | -94 | -100 | -124 | -130 | -300 | 133 | 112 | 285 | 235 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -61 |
| EBITDA | -22 | -54 | -62 | -161 | -25 | -94 | -100 | -124 | -130 | -300 | 133 | 112 | 285 | 174 |
| Depreciation & amort. | -0 | -0 | -24 | -24 | -24 | -25 | -25 | -25 | -25 | -25 | -73 | -83 | -83 | -120 |
| EBIT | -22 | -54 | -86 | -185 | -50 | -119 | -125 | -149 | -155 | -325 | 60 | 29 | 202 | 54 |
| Net financials | 811 | 2.815 | 2.101 | 3.039 | 1.485 | 3.324 | 3.789 | 2.501 | 2.156 | 4.431 | -1.682 | 1.022 | 3.084 | 1.366 |
| Profit before tax | 789 | 2.761 | 2.015 | 2.855 | 1.435 | 3.205 | 3.664 | 2.262 | 1.898 | 4.106 | -1.622 | 1.051 | 3.286 | 1.419 |
| Tax | 36 | 237 | 237 | 214 | -27 | 210 | 144 | 114 | 109 | 646 | -484 | 257 | 505 | 194 |
| Net profit | 753 | 2.524 | 1.778 | 2.641 | 1.463 | 2.995 | 3.520 | 2.148 | 1.789 | 3.460 | -1.138 | 794 | 2.781 | 1.225 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.593 | 20.557 | 21.874 | 24.389 | 25.417 | 28.350 | 32.755 | 34.423 | 35.799 | 37.120 | 37.554 | 37.850 | 40.476 | 40.938 |
| Equity | — | — | 21.712 | 24.254 | 25.417 | 28.112 | 31.332 | 33.180 | 34.669 | 36.629 | 34.491 | 34.786 | 37.267 | 37.992 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.861 | 2.776 | 2.691 | 2.604 |
| Short-term debt | 12 | 223 | 163 | 135 | 0 | 238 | 1.423 | 1.243 | 1.130 | 491 | 201 | 288 | 518 | 342 |
| Total debt | 12 | 223 | 163 | 135 | 0 | 238 | 1.423 | 1.243 | 1.130 | 491 | 3.062 | 3.064 | 3.209 | 2.946 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2004 | |
| Individual | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Allan Nielsen | Audit | 0 companies |