| Revenue | DKK 2,4M | +59% |
| EBITDA | DKK 966K | +33% |
| Net profit | DKK 543K | +89% |
| Total assets | DKK 3,5M | +5% |
| Equity | DKK 1,4M | +62% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -108 | 154 | -133 | 54 | 93 | 688 | 1.001 | 1.403 | 1.018 | 1.277 | 1.023 | 1.295 | 1.490 | 2.366 |
| Staff expenses | -289 | -255 | -13 | -0 | -6 | -162 | -455 | -724 | -760 | -698 | -731 | -656 | -764 | -1.401 |
| EBITDA | 217 | -101 | -146 | 54 | 87 | 527 | 545 | 679 | 257 | 578 | 292 | 639 | 726 | 966 |
| Depreciation & amort. | -18 | -23 | -68 | -0 | -0 | -48 | -122 | -267 | -250 | -625 | -142 | -174 | -180 | -181 |
| EBIT | 199 | -124 | -214 | 54 | 87 | 479 | 423 | 413 | 7 | -46 | 150 | 465 | 546 | 784 |
| Net financials | -41 | -40 | -43 | -38 | -32 | -71 | -68 | -99 | -108 | -105 | -110 | -113 | -125 | -88 |
| Profit before tax | 240 | -90 | -257 | 16 | 55 | 408 | 356 | 314 | -101 | -152 | 40 | 352 | 421 | 696 |
| Tax | 58 | 37 | 116 | -0 | -0 | -0 | -0 | 100 | -29 | 59 | 9 | 78 | 134 | 153 |
| Net profit | 182 | -127 | -373 | 16 | 55 | 408 | 356 | 214 | -72 | -211 | 31 | 274 | 287 | 543 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 542 | 527 | 0 | 0 | 10 | 1.573 | 1.765 | 3.176 | 3.606 | 2.990 | 2.783 | 2.749 | 3.368 | 3.526 |
| Equity | 12 | -115 | -488 | -471 | -416 | -8 | 347 | 562 | 490 | 279 | 309 | 584 | 871 | 1.413 |
| Long-term debt | -247 | 221 | 228 | 200 | 161 | 1.149 | 1.034 | 1.986 | 1.769 | 1.585 | 1.335 | 1.158 | 1.197 | 948 |
| Short-term debt | -283 | 420 | 260 | 271 | 265 | 432 | 383 | 529 | 1.277 | 997 | 999 | 791 | 1.009 | 822 |
| Total debt | -529 | 641 | 488 | 471 | 426 | 1.581 | 1.418 | 2.515 | 3.046 | 2.582 | 2.335 | 1.949 | 2.206 | 1.770 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Bent Frederiksens Eftf | Audit | 0 companies |