| Revenue | DKK 1,2M | +15% |
| EBITDA | DKK 181K | +418% |
| Net profit | DKK 74K | -79% |
| Total assets | DKK 3,7M | -3% |
| Equity | DKK 3,5M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.570 | -295 | -384 | -70 | -147 | 329 | 205 | 223 | 253 | 443 | 637 | 613 | 771 | 1.063 | 1.226 |
| Staff expenses | -0 | -0 | -0 | -0 | -24 | -93 | -152 | -225 | -268 | -414 | -599 | -606 | -759 | -1.028 | -1.045 |
| EBITDA | 3.589 | -294 | 394 | -70 | -171 | 217 | 26 | -19 | -33 | 47 | 20 | 7 | 12 | 35 | 181 |
| Depreciation & amort. | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.589 | -294 | 394 | -70 | -171 | 217 | 26 | -19 | -33 | 47 | 20 | 7 | 12 | 35 | 181 |
| Net financials | -15 | 65 | 87 | -952 | 251 | -611 | 42 | -317 | 374 | 0 | 286 | -383 | 138 | 401 | -78 |
| Profit before tax | 3.574 | -229 | 482 | -1.022 | 80 | -394 | 68 | -335 | 341 | 47 | 307 | -376 | 150 | 436 | 102 |
| Tax | -1 | 17 | 24 | -21 | 16 | 8 | 2 | -78 | 83 | 18 | 63 | -74 | 18 | 84 | 28 |
| Net profit | 3.575 | -246 | 457 | -1.001 | 64 | -402 | 66 | -257 | 258 | 29 | 244 | -302 | 132 | 352 | 74 |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.430 | 6.046 | 6.277 | 4.983 | 5.366 | 4.168 | 3.984 | 3.744 | 3.979 | 4.015 | 4.255 | 3.728 | 3.608 | 3.830 | 3.712 |
| Equity | 5.550 | 5.141 | 5.502 | 4.201 | 4.328 | 3.876 | 3.892 | 3.635 | 3.892 | 3.871 | 4.015 | 3.514 | 3.237 | 3.527 | 3.466 |
| Long-term debt | 779 | 779 | 764 | 779 | 847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 101 | 125 | 11 | 3 | 190 | 292 | 92 | 109 | 87 | 144 | 239 | 214 | 371 | 303 | 245 |
| Total debt | 880 | 905 | 775 | 782 | 1.037 | 292 | 92 | 109 | 87 | 144 | 239 | 214 | 371 | 303 | 245 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VH Audit | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Valdemar Hansen | Audit | 0 companies |