| Revenue | DKK 778K | -1% |
| EBITDA | DKK 778K | +33% |
| Net profit | DKK 10M | +47% |
| Total assets | DKK 69,2M | +15% |
| Equity | DKK 57,6M | +21% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -20 | -188 | -146 | 268 | 166 | 692 | 550 | 577 | 536 | 483 | 785 | 778 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -200 | -0 |
| EBITDA | -2.005 | -20 | -188 | -146 | 268 | 166 | 692 | 550 | 577 | 536 | 483 | 585 | 778 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -11 | -104 | -104 | -107 | -108 | -108 | -108 | -108 |
| EBIT | -2.005 | -20 | -188 | -146 | 268 | 155 | 587 | 445 | 470 | 427 | 374 | 476 | 670 |
| Net financials | 2.278 | 1.125 | 1.803 | 514 | 2.017 | 1.787 | 3.446 | 4.871 | 7.341 | 8.994 | 6.366 | 6.380 | 9.410 |
| Profit before tax | 274 | 1.105 | 1.615 | 368 | 2.286 | 1.943 | 4.033 | 5.316 | 7.811 | 9.422 | 6.740 | 6.857 | 10.080 |
| Tax | -12 | -30 | -72 | -55 | 37 | -30 | 18 | 46 | 49 | 47 | 12 | 50 | 100 |
| Net profit | 285 | 1.134 | 1.687 | 422 | 2.248 | 1.973 | 4.015 | 5.271 | 7.762 | 9.375 | 6.728 | 6.806 | 9.981 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.743 | 5.836 | 8.152 | 8.414 | 10.353 | 20.988 | 27.633 | 29.067 | 38.451 | 50.832 | 56.046 | 60.112 | 69.249 |
| Equity | 1.753 | 2.887 | 4.574 | 4.897 | 7.044 | 8.913 | 12.823 | 17.985 | 25.637 | 34.899 | 41.012 | 47.700 | 57.559 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 3.385 | 3.199 | 3.011 | 2.830 | 2.646 | 2.500 | 0 | 0 |
| Short-term debt | 4.991 | 2.949 | 3.578 | 3.480 | 3.310 | 8.671 | 11.568 | 7.998 | 9.889 | 13.169 | 12.394 | 12.185 | 11.430 |
| Total debt | 4.991 | 2.949 | 3.578 | 3.480 | 3.310 | 12.056 | 14.767 | 11.010 | 12.719 | 15.815 | 14.894 | 12.185 | 11.430 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| BDO SCANREVISION, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |