| Revenue | DKK -10K | +5% |
| EBITDA | DKK -10K | -5% |
| Net profit | DKK 31K | +24% |
| Total assets | DKK 667K | +5% |
| Equity | DKK 618K | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 712 | 811 | 529 | 864 | 602 | 629 | 655 | 192 | -166 | -35 | -10 | -9 | -10 |
| Staff expenses | -0 | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 712 | 710 | -211 | 381 | 602 | 779 | 844 | -17 | 259 | -35 | -10 | -9 | -10 |
| Depreciation & amort. | -31 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 681 | 710 | -211 | 381 | 602 | 779 | 844 | -17 | 259 | -35 | -10 | -9 | -10 |
| Net financials | -302 | -362 | -151 | -193 | -273 | -83 | -73 | -70 | 17 | 65 | -165 | 41 | 49 |
| Profit before tax | 379 | 348 | -361 | 188 | 328 | 696 | 771 | -87 | 276 | 30 | -174 | 32 | 39 |
| Tax | 95 | 103 | -96 | 78 | 102 | 153 | 169 | -79 | 48 | 7 | -38 | 7 | 9 |
| Net profit | 285 | 244 | -265 | 110 | 226 | 542 | 601 | -8 | 228 | 23 | -136 | 25 | 31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.910 | 13.660 | 9.672 | 10.148 | 10.141 | 10.287 | 10.481 | 5.044 | 2.754 | 815 | 625 | 636 | 667 |
| Equity | 1.150 | 1.235 | 969 | 1.470 | 1.697 | 2.239 | 2.841 | 2.832 | 2.032 | 756 | 563 | 587 | 618 |
| Long-term debt | 8.411 | 5.783 | 5.844 | 6.521 | 6.678 | 6.389 | 6.054 | 492 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.155 | 6.347 | 2.689 | 1.865 | 1.374 | 1.181 | 1.066 | 1.549 | 722 | 59 | 62 | 48 | 49 |
| Total debt | 12.567 | 12.130 | 8.533 | 8.387 | 8.052 | 7.570 | 7.119 | 2.040 | 722 | 59 | 62 | 48 | 49 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Lilly Jeppesen | Audit | 0 companies |