| Revenue | DKK 497K | -1056% |
| EBITDA | DKK 112K | +200% |
| Net profit | DKK 145K | +204% |
| Total assets | DKK 1,5M | +24% |
| Equity | DKK 1,4M | +26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 590 | 1.035 | 111 | -1.646 | -111 | -4.586 | -4.766 | -52 | 497 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -60 | -60 | -30 | -60 | -385 |
| EBITDA | 2.326 | 1.479 | 1.826 | 1.761 | 590 | 1.035 | 111 | -1.646 | -171 | -4.646 | -4.796 | -112 | 112 |
| Depreciation & amort. | -0 | -0 | -0 | 8 | 8 | -8 | -8 | -8 | -13 | -13 | -13 | -13 | -13 |
| EBIT | 2.326 | 1.479 | 1.826 | 1.753 | 582 | 1.027 | 104 | -1.654 | -184 | -4.659 | -4.809 | -125 | 100 |
| Net financials | 2.397 | 1.579 | 1.873 | 1.848 | 811 | 1.507 | 197 | -888 | 759 | -2.858 | -5.109 | 203 | 5 |
| Profit before tax | 2.374 | 1.494 | 1.851 | 1.790 | 747 | 1.288 | -108 | -1.176 | 199 | -3.094 | -5.513 | -5 | 131 |
| Tax | -58 | -12 | 1 | -5 | 22 | 21 | -57 | 59 | 31 | 295 | -182 | -52 | -14 |
| Net profit | 2.433 | 1.505 | 1.850 | 1.795 | 725 | 1.267 | -51 | -1.235 | 168 | -3.389 | -5.330 | 48 | 145 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.920 | 6.274 | 8.015 | 9.721 | 10.354 | 11.850 | 11.400 | 10.180 | 10.407 | 10.194 | 1.173 | 1.201 | 1.483 |
| Equity | 4.844 | 6.253 | 8.006 | 9.705 | 10.330 | 11.494 | 11.337 | 9.994 | 10.052 | 6.549 | 1.105 | 1.152 | 1.447 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 77 | 21 | 9 | 14 | 20 | 351 | 57 | 179 | 355 | 3.462 | 68 | 48 | 36 |
| Total debt | 77 | 21 | 9 | 14 | 20 | 351 | 57 | 179 | 355 | 3.462 | 68 | 48 | 36 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD Audit | Audit | 2005 | — | — |
HR Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Drewsen | Audit | 0 companies |
| Henrik Rahr Egense | Management | 0 companies |