| Revenue | DKK 163K | +7% |
| EBITDA | DKK 57K | -70% |
| Net profit | DKK 17M | +7% |
| Total assets | DKK 147,5M | +23% |
| Equity | DKK 132,5M | +13% |
| Employees | 1 | — |
| Item | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | 151 | 89 | 222 | 458 | 481 | 266 | 265 | 317 | 377 | 238 | 230 | 176 | 153 | 163 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -93 |
| EBITDA | — | — | — | — | — | — | — | 135 | 66 | 83 | 314 | 474 | 234 | 244 | 712 | 766 | 482 | 433 | 187 | 192 | 57 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -458 | -450 | -317 | -317 | -556 | -151 | -151 |
| EBIT | — | — | — | — | — | — | — | 135 | 66 | 83 | 314 | 474 | 234 | 244 | 254 | 316 | 165 | 116 | -370 | 41 | -94 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 749 | 537 | 3.944 | 4.494 | 2.397 | 5.708 | 7.930 | 19.786 | 11.040 | 17.036 | 8.404 | 29.682 | 17.563 | 18.476 |
| Profit before tax | — | — | — | — | — | — | — | 884 | 613 | 4.069 | 4.932 | 2.871 | 5.942 | 8.174 | 20.040 | 11.357 | 17.201 | 8.520 | 29.312 | 17.604 | 18.382 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 39 | -0 | -0 | -0 | 153 | 53 | -128 | 599 | 831 | 1.006 | -703 | 1.562 | 1.697 | 1.395 |
| Net profit | — | — | — | — | — | — | — | 845 | 603 | 4.027 | 4.807 | 2.718 | 5.889 | 8.302 | 19.441 | 10.526 | 16.196 | 9.223 | 27.750 | 15.907 | 16.987 |
| Item | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.506 | 10.501 | 15.596 | 20.227 | 21.937 | 27.447 | 34.963 | 54.260 | 69.402 | 81.930 | 86.213 | 115.191 | 120.353 | 147.518 |
| Equity | — | — | — | — | — | — | — | 8.043 | 8.598 | 12.576 | 17.333 | 19.000 | 24.838 | 33.087 | 52.474 | 62.944 | 76.640 | 83.863 | 109.613 | 117.520 | 132.507 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 168 | 714 | 722 | 708 | 695 | 688 | 674 | 659 | 643 | 627 | 611 | 594 | 583 | 565 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.148 | 1.103 | 2.171 | 1.958 | 1.936 | 1.614 | 920 | 812 | 5.529 | 4.408 | 1.524 | 4.793 | 2.095 | 14.326 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.316 | 1.817 | 2.892 | 2.666 | 2.630 | 2.302 | 1.594 | 1.471 | 6.172 | 5.035 | 2.135 | 5.387 | 2.679 | 14.891 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Noer Sahl | Board of Directors | 0 companies |