| Revenue | DKK 169K | +58% |
| EBITDA | DKK 169K | +58% |
| Net profit | DKK 234K | -65% |
| Total assets | DKK 6,8M | +5% |
| Equity | DKK 4M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -42 | -7 | 73 | 87 | 64 | -449 | 116 | 148 | 40 | 144 | 62 | 107 | 169 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -42 | -111 | 73 | 87 | 64 | -1.059 | 52 | 148 | 40 | 144 | 62 | 107 | 169 |
| Depreciation & amort. | -683 | -6 | -6 | -6 | -6 | -7 | -8 | -12 | -8 | -7 | -7 | -7 | -4 |
| EBIT | -725 | -117 | 67 | 81 | 58 | -1.066 | 44 | 136 | 31 | 136 | 54 | 100 | 166 |
| Net financials | -77 | 79 | 39 | 28 | 39 | 6 | 314 | -40 | 339 | 148 | 11 | 625 | 131 |
| Profit before tax | -802 | -38 | 106 | 109 | 97 | -1.060 | 357 | 96 | 371 | 285 | 65 | 725 | 297 |
| Tax | -0 | -96 | -30 | -0 | -28 | 1 | -0 | -74 | -59 | 34 | -111 | 57 | 63 |
| Net profit | -802 | 59 | 136 | 109 | 125 | -1.061 | 357 | 170 | 430 | 251 | 176 | 668 | 234 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.423 | 4.752 | 5.587 | 5.487 | 4.675 | 4.491 | 4.144 | 5.075 | 4.634 | 5.209 | 5.163 | 6.416 | 6.768 |
| Equity | 4.112 | 4.074 | 4.111 | 4.121 | 4.145 | 2.980 | 3.232 | 3.294 | 2.976 | 3.227 | 3.288 | 3.838 | 3.950 |
| Long-term debt | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 1.704 | 1.623 | 1.846 | 1.772 | 1.770 | 1.231 |
| Short-term debt | 1.290 | 658 | 1.455 | 1.345 | 509 | 1.490 | 891 | 78 | 35 | 136 | 102 | 808 | 1.587 |
| Total debt | 1.311 | 679 | 1.476 | 1.366 | 530 | 1.511 | 912 | 1.782 | 1.658 | 1.982 | 1.875 | 2.577 | 2.818 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2006 | — | — |
JN Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Brian Jørgensen | Management | 0 companies |
| John Neubert Pedersen | Management | 0 companies |