| Revenue | DKK 1,1M | +0% |
| EBITDA | DKK 997K | -63% |
| Net profit | DKK 455K | -75% |
| Total assets | DKK 34,3M | +0% |
| Equity | DKK 13,9M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 503 | 261 | 109 | 284 | 341 | 545 | 1.032 | 1.029 | 845 | 1.142 | 1.181 | 1.244 | 1.111 | 1.115 |
| Staff expenses | -65 | -68 | -50 | -62 | -55 | -58 | -53 | -46 | -35 | -26 | -23 | -25 | -14 | -6 |
| EBITDA | 439 | 193 | 59 | 216 | 277 | 487 | 979 | 983 | 3.827 | 2.305 | 1.851 | -459 | 2.690 | 997 |
| Depreciation & amort. | -16 | -23 | -21 | -62 | -78 | -134 | -196 | -203 | -8 | -17 | -0 | -0 | -0 | -0 |
| EBIT | 422 | 170 | 38 | 154 | 200 | 352 | 783 | 780 | 3.819 | 2.287 | 1.851 | -459 | 2.690 | 997 |
| Net financials | 3 | 47 | 714 | 78 | -50 | 238 | -788 | -1.193 | -434 | -368 | -431 | -433 | -381 | -422 |
| Profit before tax | 426 | 217 | 752 | 232 | 150 | 584 | -5 | -414 | 3.385 | 1.919 | 1.420 | -892 | 2.309 | 575 |
| Tax | 109 | 54 | 50 | 43 | 43 | -5 | 122 | -29 | 751 | 415 | 315 | -193 | 502 | 121 |
| Net profit | 317 | 163 | 702 | 189 | 107 | 590 | -127 | -385 | 2.635 | 1.505 | 1.105 | -698 | 1.807 | 455 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.882 | 2.651 | 3.293 | 8.470 | 8.284 | 23.728 | 23.514 | 23.650 | 32.215 | 33.541 | 34.295 | 32.458 | 34.227 | 34.298 |
| Equity | 2.443 | 2.510 | 3.113 | 3.202 | 3.208 | 3.798 | 3.567 | 3.077 | 10.256 | 11.650 | 12.642 | 11.829 | 13.518 | 13.850 |
| Long-term debt | 0 | 0 | 0 | 4.868 | 4.743 | 16.781 | 16.271 | 19.508 | 16.439 | 16.093 | 18.250 | 17.509 | 17.260 | 16.988 |
| Short-term debt | 436 | 141 | 180 | 401 | 331 | 3.150 | 3.675 | 1.065 | 3.631 | 3.629 | 1.064 | 1.132 | 1.092 | 1.107 |
| Total debt | 436 | 141 | 180 | 5.268 | 5.074 | 19.931 | 19.947 | 20.574 | 20.070 | 19.722 | 19.314 | 18.641 | 18.352 | 18.095 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2024 | — | — |
KR Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Bo Christensen | Management | 0 companies |
| Kurt Rindom | Audit | 0 companies |