| Revenue | DKK 2,8M | +19% |
| EBITDA | DKK 1,3M | +16% |
| Net profit | DKK 520K | -54% |
| Total assets | DKK 11,3M | +46% |
| Equity | DKK 5,3M | +9% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | 0 | 0 | 0 | -12 | -12 | -11 | 2.320 | 2.768 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.194 | -1.457 |
| EBITDA | -958 | -10 | -7 | -7 | 990 | -7 | -7 | -9 | -12 | -12 | -12 | -11 | 1.125 | 1.311 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -223 | -428 |
| EBIT | -958 | -10 | -7 | -7 | 990 | -7 | -7 | -9 | -12 | -12 | -12 | -11 | 902 | 883 |
| Net financials | 631 | 500 | 584 | 663 | 21 | 630 | 288 | 142 | 173 | 2.394 | -12 | -2 | -115 | -214 |
| Profit before tax | 624 | 490 | 576 | 656 | 1.011 | 623 | 281 | 134 | 160 | 2.383 | -24 | -14 | 787 | 669 |
| Tax | 523 | 76 | 573 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -348 | 150 |
| Net profit | -851 | 414 | 3 | 656 | 1.011 | 623 | 281 | 134 | 160 | 2.383 | -24 | -14 | 1.136 | 520 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.698 | 2.122 | 1.833 | 1.896 | 2.951 | 2.611 | 4.622 | 4.743 | 4.743 | 3.975 | 3.906 | 3.795 | 7.732 | 11.313 |
| Equity | -1.515 | -1.102 | -1.098 | -442 | 569 | 1.192 | 1.473 | 1.395 | 1.555 | 3.937 | 3.857 | 3.786 | 4.863 | 5.322 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 3.142 | 3.101 | 2.941 | 0 | 0 | 0 | 0 | 1.515 |
| Short-term debt | 3.214 | 3.224 | 2.931 | 2.338 | 2.381 | 1.419 | 8 | 248 | 248 | 38 | 49 | 9 | 2.869 | 4.476 |
| Total debt | 3.214 | 3.224 | 2.931 | 2.338 | 2.381 | 1.419 | 3.149 | 3.349 | 3.189 | 38 | 49 | 9 | 2.869 | 5.991 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers, Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |