| Revenue | DKK 0 | — |
| EBITDA | DKK -9K | -100% |
| Net profit | DKK 16,8M | +3% |
| Total assets | DKK 81,4M | -54% |
| Equity | DKK 80,5M | +23% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 32 | 41 | -122 | -35 | -9 | -6 | -6 | -5 | 68.591 | -6 | 95.009 | 164.619 | 395.134 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -49.653 | -0 | -73.133 | -118.525 | -118.700 | -0 |
| EBITDA | -20 | 41 | -110 | -35 | -9 | -6 | -6 | -5 | 18.938 | -6 | 21.875 | 46.094 | 47.583 | -9 |
| Depreciation & amort. | -0 | -56 | 6 | -0 | -0 | -0 | -0 | -0 | -9.200 | -0 | -12.313 | -21.795 | -23.429 | -0 |
| EBIT | -20 | -15 | -116 | -35 | -9 | -6 | -6 | -5 | 9.738 | -6 | 9.563 | 24.299 | 24.154 | -9 |
| Net financials | 192 | 231 | 387 | 156 | 1.649 | 2.269 | 4.416 | 6.691 | -838 | 10.172 | -884 | -4.484 | -3.349 | 16.950 |
| Profit before tax | 171 | 215 | 271 | 121 | 1.640 | 2.263 | 4.410 | 6.686 | 8.901 | 10.166 | 8.679 | 19.816 | 20.805 | 16.942 |
| Tax | -12 | 2 | 6 | -0 | -0 | -0 | -0 | 17 | 1.948 | 77 | 1.803 | 4.310 | 4.538 | 173 |
| Net profit | 184 | 213 | 265 | 121 | 1.640 | 2.263 | 4.410 | 6.669 | 6.953 | 10.089 | 6.876 | 15.506 | 16.267 | 16.768 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.212 | 1.277 | 1.474 | 2.689 | 7.314 | 6.612 | 11.001 | 17.661 | 78.008 | 31.116 | 100.319 | 183.149 | 175.667 | 81.379 |
| Equity | — | 1.255 | 1.423 | 1.545 | 3.185 | 5.344 | 9.648 | 16.210 | 21.656 | 30.681 | 37.336 | 52.145 | 65.625 | 80.496 |
| Long-term debt | 0 | 0 | 0 | 1.100 | 900 | 700 | 600 | 0 | 25.840 | 0 | 32.980 | 79.106 | 54.123 | 0 |
| Short-term debt | 20 | 22 | 50 | 44 | 3.229 | 568 | 753 | 1.452 | 24.417 | 435 | 19.477 | 37.174 | 38.567 | 883 |
| Total debt | 20 | 22 | 50 | 1.144 | 4.129 | 1.268 | 1.353 | 1.452 | 50.257 | 435 | 52.456 | 116.280 | 92.690 | 883 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Allan Nielsen | Audit | 0 companies |