| Revenue | DKK 1,8M | -11% |
| EBITDA | DKK 1,4M | -26% |
| Net profit | DKK 637K | -75% |
| Total assets | DKK 18,9M | -5% |
| Equity | DKK 5,3M | +12% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.168 | 1.083 | 906 | 799 | 1.107 | 653 | 609 | 1.440 | 1.639 | 1.882 | 2.474 | 1.663 | 1.973 | 1.751 |
| Staff expenses | -418 | -458 | -505 | -781 | -497 | -554 | -596 | -607 | -677 | -585 | -827 | -129 | -48 | -327 |
| EBITDA | 555 | -653 | 156 | -254 | 334 | 99 | 13 | 833 | 962 | 1.297 | 1.647 | 1.534 | 1.925 | 1.424 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 555 | -653 | 156 | -254 | 334 | 99 | 13 | 833 | 962 | 1.297 | 1.647 | 1.534 | 1.925 | 1.424 |
| Net financials | 73 | 102 | 914 | 700 | -264 | 1.492 | 219 | -4.328 | -813 | -2.216 | -1.150 | 546 | 1.260 | -624 |
| Profit before tax | 628 | -551 | 1.070 | 446 | 70 | 1.591 | 231 | -3.496 | 149 | -918 | 496 | 2.079 | 3.185 | 799 |
| Tax | 161 | 259 | 268 | 239 | 24 | 357 | 55 | -0 | -0 | -1.031 | 78 | 440 | 654 | 162 |
| Net profit | 467 | -811 | 802 | 207 | 46 | 1.234 | 177 | -3.496 | 149 | 113 | 419 | 1.640 | 2.531 | 637 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.195 | 4.127 | 5.341 | 8.096 | 10.468 | 14.163 | 16.932 | 10.933 | 10.073 | 9.354 | 11.076 | 17.344 | 19.836 | 18.873 |
| Equity | 2.343 | 1.484 | 2.238 | 2.395 | 2.391 | 3.575 | 3.699 | 151 | 275 | 332 | 694 | 2.277 | 4.749 | 5.325 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 64 |
| Short-term debt | 1.852 | 2.643 | 3.103 | 5.701 | 8.077 | 10.588 | 13.233 | 10.782 | 9.798 | 9.022 | 10.382 | 15.067 | 15.086 | 13.484 |
| Total debt | 1.852 | 2.643 | 3.103 | 5.701 | 8.077 | 10.588 | 13.233 | 10.782 | 9.798 | 9.022 | 10.382 | 15.067 | 15.087 | 13.547 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Valentin Andersen | Audit | 0 companies |