| Revenue | DKK 615K | +111% |
| EBITDA | DKK 251K | +392% |
| Net profit | DKK 1,5M | -53% |
| Total assets | DKK 25,7M | +4% |
| Equity | DKK 25M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 392 | 627 | 521 | — | 497 | 479 | 495 | 535 | 476 | 435 | 203 | 444 | 291 | 615 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -346 | -377 | -364 |
| EBITDA | 392 | 627 | 521 | 0 | 497 | 479 | 495 | 535 | 476 | 435 | 203 | 98 | -86 | 251 |
| Depreciation & amort. | -0 | -149 | -25 | -0 | -25 | -25 | -25 | -25 | -130 | -234 | -328 | -346 | -276 | -201 |
| EBIT | 392 | 478 | 496 | 0 | 472 | 454 | 470 | 511 | 347 | 200 | -126 | -248 | -362 | 50 |
| Net financials | 1.541 | 1.587 | 2.453 | 0 | 2.304 | 2.453 | 2.304 | 3.228 | 4.449 | 4.378 | -1.079 | 2.629 | 3.965 | 1.248 |
| Profit before tax | 1.933 | 2.065 | 2.949 | 0 | 2.754 | 2.907 | 2.774 | 3.738 | 4.796 | 4.579 | -1.204 | 2.381 | 3.604 | 1.298 |
| Tax | 97 | 152 | 205 | -0 | 134 | 192 | 74 | 270 | 465 | 599 | -742 | 301 | 359 | -235 |
| Net profit | 1.836 | 1.913 | 2.744 | 0 | 2.620 | 2.715 | 2.700 | 3.468 | 4.331 | 3.980 | -463 | 2.080 | 3.245 | 1.533 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.584 | 14.804 | 12.163 | 0 | 14.074 | 15.661 | 17.648 | 19.271 | 22.761 | 25.594 | 22.434 | 22.132 | 24.857 | 25.732 |
| Equity | 7.748 | 9.261 | 9.255 | 0 | 12.842 | 14.553 | 16.653 | 18.121 | 21.153 | 24.133 | 21.570 | 21.450 | 24.095 | 25.028 |
| Long-term debt | 5.412 | 2.813 | 813 | 0 | 666 | 615 | 558 | 503 | 448 | 393 | 337 | 0 | 0 | 0 |
| Short-term debt | 2.269 | 2.585 | 1.894 | 0 | 347 | 248 | 170 | 357 | 815 | 704 | 278 | 311 | 394 | 329 |
| Total debt | 7.682 | 5.398 | 2.707 | 0 | 1.012 | 863 | 728 | 860 | 1.263 | 1.097 | 615 | 311 | 394 | 329 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Ole Emtekjær Andersen | Audit | 0 companies |