| Revenue | DKK 72K | +62% |
| EBITDA | DKK 364K | +65% |
| Net profit | DKK 204K | +148% |
| Total assets | DKK 2,3M | +4% |
| Equity | DKK 1,1M | +24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34 | 35 | 39 | 38 | 39 | 39 | 17 | 41 | 36 | 35 | 23 | 44 | 72 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 57 | 320 | 118 | 94 | 19 | 28 | 32 | 3 | 490 | 313 | 25 | 220 | 364 |
| Depreciation & amort. | -0 | -0 | -0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -29 | -22 | -22 |
| EBIT | 57 | 320 | 118 | 93 | 18 | 27 | 31 | 2 | 489 | 312 | -4 | 198 | 342 |
| Net financials | -10 | 196 | -6 | 15 | 106 | 83 | 62 | -109 | 378 | 173 | 52 | 192 | 222 |
| Profit before tax | 48 | 215 | 13 | -12 | 124 | 110 | 93 | -106 | 386 | 209 | 49 | 106 | 261 |
| Tax | 20 | -21 | -21 | -31 | -13 | -23 | -22 | 24 | 85 | 46 | 11 | 23 | 58 |
| Net profit | 28 | 236 | 34 | 19 | 136 | 134 | 115 | -130 | 301 | 163 | 38 | 82 | 204 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.857 | 2.099 | 2.135 | 2.164 | 2.663 | 2.212 | 2.413 | 2.328 | 2.608 | 2.633 | 2.246 | 2.236 | 2.330 |
| Equity | 304 | 540 | 574 | 592 | 729 | 581 | 570 | 277 | 578 | 741 | 779 | 862 | 1.065 |
| Long-term debt | 1.380 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.553 | 1.559 | 1.561 | 1.572 | 1.935 | 1.630 | 1.842 | 2.051 | 2.030 | 1.892 | 1.467 | 1.375 | 1.265 |
| Total debt | 2.933 | 1.559 | 1.561 | 1.572 | 1.935 | 1.630 | 1.842 | 2.051 | 2.030 | 1.892 | 1.467 | 1.375 | 1.265 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Audit | Audit | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| John Linnemann | Audit | 0 companies |
| Svend Aage Boel | Board of Directors | 0 companies |
| Søren Schjunk Bergenser | Board of Directors | 0 companies |
| Erik Ligaard | Chairman | 0 companies |
| Christina Boel | Board of Directors | 0 companies |