| Revenue | — | — |
| EBITDA | DKK -45K | +89% |
| Net profit | DKK 243K | +237% |
| Total assets | DKK 8,5M | -3% |
| Equity | DKK 8,5M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 160 | 161 | 161 | 160 | 161 | 157 | 433 | -18 | -10 | -10 | -10 | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 160 | 161 | 161 | 160 | 161 | 157 | 433 | -18 | -10 | -10 | -10 | -50 | -405 | -45 |
| Depreciation & amort. | -34 | -34 | -34 | -34 | -34 | -34 | -31 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 127 | 127 | 127 | 127 | 127 | 123 | 402 | -18 | -10 | -10 | -10 | -50 | -405 | -45 |
| Net financials | 209 | 286 | 203 | -107 | 600 | -142 | 406 | 1.307 | 1.377 | 1.060 | 810 | 1.297 | -95 | 353 |
| Profit before tax | 335 | 414 | 330 | 20 | 727 | -18 | 808 | 1.290 | 1.367 | 1.050 | 800 | 1.248 | -117 | 311 |
| Tax | 16 | 15 | 25 | 27 | 29 | 32 | 75 | 18 | 16 | 27 | 26 | 26 | 61 | 67 |
| Net profit | 320 | 398 | 305 | -7 | 698 | -50 | 733 | 1.271 | 1.352 | 1.022 | 774 | 1.221 | -178 | 243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.896 | 4.151 | 4.204 | 3.990 | 4.520 | 4.274 | 4.144 | 5.207 | 6.206 | 6.933 | 8.005 | 9.631 | 8.753 | 8.522 |
| Equity | 1.828 | 2.130 | 2.337 | 2.330 | 2.927 | 2.777 | 3.690 | 4.862 | 6.013 | 6.923 | 7.582 | 8.685 | 8.385 | 8.493 |
| Long-term debt | 1.064 | 1.002 | 946 | 889 | 832 | 774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 951 | 966 | 862 | 706 | 690 | 646 | 454 | 345 | 193 | 10 | 423 | 946 | 368 | 29 |
| Total debt | 2.015 | 1.968 | 1.808 | 1.595 | 1.522 | 1.420 | 454 | 345 | 193 | 10 | 423 | 946 | 368 | 29 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Audit | Audit | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Berg Rasmussen | Audit | 0 companies |