| Revenue | DKK -11K | +7% |
| EBITDA | DKK -11K | -7% |
| Net profit | DKK 6,7M | +9% |
| Total assets | DKK 41,6M | +19% |
| Equity | DKK 39,5M | +17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 450 | 1.608 | 1.831 | -8 | -8 | -10 | -8 | -11 | -9 | -9 | -10 | -11 | -11 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 505 | 450 | 1.608 | 1.831 | -8 | -8 | -10 | -8 | -11 | -9 | -9 | -10 | -11 | -11 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 505 | 450 | 1.608 | 1.831 | -8 | -8 | -10 | -8 | -11 | -9 | -9 | -10 | -11 | -11 |
| Net financials | 505 | 456 | 1.615 | 1.839 | 2.287 | 4.029 | 4.176 | 3.738 | 4.021 | 5.143 | 3.166 | 2.670 | 6.270 | 6.816 |
| Profit before tax | 505 | 450 | 1.608 | 1.831 | 2.279 | 4.021 | 4.166 | 3.730 | 4.010 | 5.134 | 3.157 | 2.660 | 6.260 | 6.804 |
| Tax | -0 | -0 | -2 | -2 | 1 | -0 | 8 | 2 | 9 | 8 | 5 | 25 | 58 | 69 |
| Net profit | 505 | 450 | 1.610 | 1.833 | 2.277 | 4.022 | 4.158 | 3.728 | 4.001 | 5.126 | 3.152 | 2.635 | 6.202 | 6.735 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 867 | 1.123 | 2.646 | 4.902 | 7.010 | 11.175 | 14.405 | 16.966 | 19.950 | 23.390 | 25.655 | 28.553 | 35.090 | 41.585 |
| Equity | 655 | 1.105 | 2.521 | 4.253 | 6.531 | 10.452 | 13.610 | 16.338 | 19.340 | 22.966 | 25.618 | 28.138 | 33.722 | 39.457 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.234 | 1.012 |
| Short-term debt | 212 | 18 | 125 | 649 | 479 | 723 | 795 | 628 | 610 | 424 | 38 | 415 | 134 | 1.116 |
| Total debt | 212 | 18 | 125 | 649 | 479 | 723 | 795 | 628 | 610 | 424 | 38 | 415 | 1.368 | 2.128 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Audit | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Warberg | Audit | 0 companies |