| Revenue | DKK -17K | +12% |
| EBITDA | DKK -17K | -12% |
| Net profit | DKK 512K | +191% |
| Total assets | DKK 9,8M | +10% |
| Equity | DKK 7,2M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -5 | -5 | -9 | -9 | -12 | -13 | -36 | -18 | -14 | -17 | -15 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -5 | -5 | -9 | -9 | -12 | -13 | -36 | -18 | -14 | -17 | -15 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -5 | -5 | -9 | -9 | -12 | -13 | -36 | -18 | -14 | -17 | -15 | -17 |
| Net financials | 198 | 711 | 133 | 2.181 | 613 | 2.352 | 478 | -90 | 132 | 1.694 | -113 | 179 | 505 |
| Profit before tax | 193 | 706 | 128 | 2.172 | 604 | 2.341 | 465 | -126 | 114 | 1.680 | -130 | 164 | 488 |
| Tax | 3 | 3 | -18 | -1 | -0 | -19 | -15 | -20 | -18 | -16 | -22 | -13 | -24 |
| Net profit | 190 | 703 | 146 | 2.173 | 604 | 2.360 | 480 | -106 | 132 | 1.696 | -108 | 176 | 512 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.544 | 4.576 | 4.286 | 6.631 | 7.764 | 9.213 | 9.296 | 8.595 | 9.381 | 13.554 | 8.561 | 8.907 | 9.766 |
| Equity | 3.423 | 4.127 | 4.273 | 6.446 | 6.848 | 7.208 | 7.688 | 7.032 | 7.753 | 9.429 | 6.487 | 6.663 | 7.175 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 121 | 449 | 13 | 185 | 915 | 2.005 | 1.608 | 1.563 | 1.628 | 4.125 | 2.074 | 2.244 | 2.591 |
| Total debt | 121 | 449 | 13 | 185 | 915 | 2.005 | 1.608 | 1.563 | 1.628 | 4.125 | 2.074 | 2.244 | 2.591 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AU Management | Management | 2004 | — | — |
SB Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Angus Salar ApS | Company | 50.0% | 50.0% | 2017 |
VXI ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Udengård Bendix | Management | 0 companies |
| Stig Bendix Bendixen | Management | 0 companies |