| Revenue | DKK 2,3M | +60% |
| EBITDA | DKK 1,8M | +74% |
| Net profit | DKK 2,9M | +28% |
| Total assets | DKK 6,4M | +38% |
| Equity | DKK 6M | +87% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 31 | 61 | 63 | 132 | 240 | 208 | 332 | 384 | 347 | 673 | 932 | 892 | 1.445 | 2.306 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 31 | 61 | 63 | 132 | 241 | 266 | 333 | 384 | 348 | 673 | 619 | 565 | 1.063 | 1.848 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 31 | 61 | 63 | 132 | 241 | 266 | 333 | 384 | 348 | 673 | 619 | 565 | 1.063 | 1.848 |
| Net financials | -114 | 577 | 58 | 413 | -128 | -342 | -646 | -230 | 972 | 62 | -2.721 | 148 | 1.435 | 1.497 |
| Profit before tax | -82 | 639 | 121 | 545 | 112 | -76 | -314 | 154 | 1.319 | 735 | -2.103 | 712 | 2.496 | 3.344 |
| Tax | -0 | -0 | -0 | -542 | 24 | 29 | -69 | 34 | 88 | -0 | -318 | 111 | 222 | 434 |
| Net profit | -82 | 639 | 121 | 1.086 | 88 | -105 | -245 | 119 | 1.231 | 735 | -1.784 | 601 | 2.273 | 2.910 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 656 | 1.323 | 1.470 | 2.508 | 2.426 | 2.140 | 1.603 | 1.802 | 3.313 | 4.031 | 2.156 | 2.321 | 4.678 | 6.436 |
| Equity | -1.306 | -667 | -547 | 540 | 628 | 523 | 278 | 397 | 1.628 | 2.307 | 465 | 1.007 | 3.220 | 6.012 |
| Long-term debt | 3.601 | 1.806 | 1.808 | 0 | 1.535 | 1.404 | 2.318 | 2.501 | 3.011 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.962 | 1.990 | 2.016 | 1.968 | 1.877 | 1.697 | 80 | 72 | 179 | 1.724 | 1.691 | 1.314 | 1.459 | 424 |
| Total debt | 1.962 | 1.990 | 2.016 | 1.968 | 1.798 | 1.617 | 1.325 | 2.573 | 1.685 | 1.724 | 1.691 | 1.314 | 1.459 | 424 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB | Audit | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Bergmann Hansen | Audit | 0 companies |