| Revenue | DKK 678K | +23% |
| EBITDA | DKK 1,1M | +89% |
| Net profit | DKK 667K | +1941% |
| Total assets | DKK 22,8M | +5% |
| Equity | DKK 6,6M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -132 | -2 | -22 | 93 | 144 | 244 | 229 | 415 | 647 | 626 | 615 | 657 | 552 | 678 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -132 | -2 | -22 | 93 | 144 | 244 | 229 | 3.295 | 625 | 691 | 726 | 675 | 564 | 1.063 |
| Depreciation & amort. | -0 | -0 | -0 | -18 | -52 | -58 | -64 | -64 | -132 | -139 | -147 | -150 | -150 | -157 |
| EBIT | -132 | -2 | -22 | 75 | 92 | 186 | 165 | 3.230 | 493 | 551 | 578 | 525 | 414 | 907 |
| Net financials | -18 | 40 | -21 | 107 | 256 | 344 | 208 | 97 | 28 | 44 | -130 | 152 | -496 | -253 |
| Profit before tax | -150 | 63 | -43 | 182 | 348 | 530 | 373 | 3.327 | 521 | 595 | 449 | 677 | -82 | 653 |
| Tax | -49 | 13 | -25 | -18 | -25 | -0 | -17 | 634 | 48 | 56 | 109 | 69 | -114 | -14 |
| Net profit | -101 | 50 | -18 | 200 | 373 | 530 | 390 | 2.693 | 473 | 539 | 340 | 608 | 33 | 667 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.729 | 3.061 | 3.410 | 5.437 | 6.298 | 7.749 | 9.852 | 14.667 | 17.927 | 20.084 | 19.984 | 21.430 | 21.719 | 22.816 |
| Equity | 1.164 | 1.117 | 1.002 | 1.104 | 1.377 | 1.806 | 2.092 | 4.680 | 5.045 | 5.473 | 5.700 | 6.194 | 6.109 | 6.641 |
| Long-term debt | 0 | 1.071 | 1.071 | 0 | 1.138 | 1.190 | 1.116 | 6.983 | 8.751 | 10.511 | 9.940 | 9.707 | 9.259 | 8.972 |
| Short-term debt | 565 | 867 | 1.337 | 4.303 | 3.730 | 4.663 | 6.542 | 2.255 | 3.377 | 3.298 | 3.367 | 4.345 | 5.301 | 6.001 |
| Total debt | 565 | 1.938 | 2.408 | 4.303 | 4.868 | 5.854 | 7.658 | 9.239 | 12.128 | 13.810 | 13.307 | 14.051 | 14.561 | 14.973 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jeppe Pedersen | Audit | 0 companies |