| Revenue | DKK -17K | +54% |
| EBITDA | DKK -17K | -54% |
| Net profit | DKK 1M | +2% |
| Total assets | DKK 5M | +19% |
| Equity | DKK 4,6M | +24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 240 | 185 | 197 | 30 | 0 | -9 | -9 | -10 | -9 | -9 | -8 | -11 | -11 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 230 | 174 | 189 | 22 | -9 | -9 | -9 | -10 | -9 | -9 | -8 | -11 | -11 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 230 | 174 | 189 | 22 | -9 | -9 | -9 | -10 | -9 | -9 | -8 | -11 | -11 | -17 |
| Net financials | -81 | -27 | -56 | 358 | 358 | 353 | 355 | 627 | -18 | 343 | 373 | 696 | 1.030 | 1.058 |
| Profit before tax | 149 | 146 | 133 | 380 | 350 | 344 | 346 | 617 | -27 | 334 | 365 | 685 | 1.019 | 1.041 |
| Tax | 32 | 25 | 33 | 19 | 21 | 2 | 1 | 0 | -23 | -36 | 0 | -7 | 4 | 6 |
| Net profit | 117 | 121 | 99 | 361 | 329 | 342 | 345 | 617 | -4 | 370 | 365 | 692 | 1.015 | 1.035 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.032 | 2.158 | 2.774 | 2.737 | 2.830 | 3.122 | 3.012 | 3.786 | 3.053 | 3.303 | 3.230 | 3.340 | 4.208 | 5.008 |
| Equity | 284 | 308 | 308 | 669 | 898 | 1.137 | 1.376 | 1.885 | 1.770 | 2.027 | 2.278 | 2.852 | 3.744 | 4.645 |
| Long-term debt | 1.080 | 1.080 | 1.080 | 1.355 | 1.245 | 1.135 | 1.080 | 1.080 | 1.080 | 1.080 | 630 | 0 | 0 | 0 |
| Short-term debt | 668 | 769 | 1.386 | 713 | 687 | 851 | 556 | 821 | 203 | 195 | 322 | 488 | 463 | 364 |
| Total debt | 1.748 | 1.849 | 2.466 | 2.068 | 1.932 | 1.986 | 1.636 | 1.901 | 1.283 | 1.275 | 952 | 488 | 463 | 364 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2005 | — | — | |
TV Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Bigler & Kallesøe | Audit | 0 companies |
| Torben Voss | Audit | 0 companies |