| Revenue | DKK -20K | -150% |
| EBITDA | DKK -20K | -185% |
| Net profit | DKK 806K | +79% |
| Total assets | DKK 4M | +8% |
| Equity | DKK 3,6M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18 | 13 | 28 | 113 | 30 | 71 | 118 | -8 | 2 | 45 | -34 | 50 | 39 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 18 | 13 | 28 | 113 | -124 | 71 | 118 | -8 | 2 | 45 | -34 | 50 | 23 | -20 |
| Depreciation & amort. | -0 | -87 | -578 | -238 | -38 | -45 | -45 | -45 | -31 | -48 | -48 | -48 | -48 | -16 |
| EBIT | 18 | -74 | -550 | -125 | -162 | 26 | 73 | -53 | -29 | -3 | -82 | 2 | -25 | -35 |
| Net financials | 149 | 376 | 771 | 821 | -295 | -190 | -17 | 147 | 133 | 507 | -54 | 356 | 499 | 596 |
| Profit before tax | 167 | 302 | 221 | 695 | -457 | -164 | 56 | 94 | 104 | 504 | -135 | 358 | 475 | 839 |
| Tax | -19 | -25 | -24 | -142 | 2 | -10 | 13 | 0 | -8 | 22 | -67 | 13 | 25 | 32 |
| Net profit | 186 | 327 | 245 | 837 | -459 | -154 | 43 | 94 | 112 | 482 | -68 | 344 | 450 | 806 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.214 | 3.318 | 3.683 | 3.836 | 3.438 | 3.275 | 2.923 | 2.913 | 2.939 | 3.407 | 3.064 | 3.294 | 3.700 | 4.003 |
| Equity | 1.659 | 1.938 | 2.023 | 2.811 | 2.446 | 2.292 | 2.282 | 2.322 | 2.378 | 2.804 | 2.679 | 2.964 | 3.353 | 3.634 |
| Long-term debt | 810 | 805 | 1.030 | 985 | 955 | 947 | 561 | 541 | 548 | 426 | 376 | 323 | 225 | 165 |
| Short-term debt | 744 | 575 | 629 | 38 | 36 | 36 | 80 | 50 | 13 | 177 | 9 | 7 | 122 | 199 |
| Total debt | 1.554 | 1.380 | 1.660 | 1.023 | 991 | 983 | 641 | 591 | 561 | 603 | 385 | 330 | 347 | 364 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CE Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Egon Olsen | Audit | 0 companies |