| Revenue | DKK 365K | -1% |
| EBITDA | DKK 365K | -1% |
| Net profit | DKK 8,8M | +84% |
| Total assets | DKK 44M | +15% |
| Equity | DKK 39,6M | +17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | 197 | 317 | 317 | 316 | 313 | 374 | 370 | 365 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -4 | -6 | -5 | -15 | 197 | 317 | 317 | 316 | 313 | 374 | 370 | 365 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -39 | -58 | -65 | -65 | -65 | -65 | -65 | -65 |
| EBIT | -4 | -4 | -6 | -5 | -15 | 158 | 258 | 252 | 251 | 248 | 309 | 305 | 300 |
| Net financials | -541 | 601 | 1.423 | 1.009 | 241 | 831 | 3.127 | 4.537 | 4.203 | 6.476 | 3.907 | 4.502 | 8.556 |
| Profit before tax | -545 | 596 | 1.417 | 1.004 | 226 | 988 | 3.385 | 4.789 | 4.455 | 6.724 | 4.216 | 4.808 | 8.856 |
| Tax | 16 | 8 | -4 | -18 | -16 | -2 | 13 | 43 | 45 | 44 | 36 | 39 | 62 |
| Net profit | -561 | 588 | 1.422 | 1.022 | 243 | 990 | 3.372 | 4.745 | 4.409 | 6.680 | 4.180 | 4.768 | 8.794 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.563 | 4.516 | 6.094 | 7.443 | 8.537 | 10.588 | 13.618 | 16.782 | 20.985 | 29.485 | 33.568 | 38.280 | 43.982 |
| Equity | 2.547 | 3.038 | 4.361 | 5.284 | 5.426 | 6.317 | 9.583 | 14.220 | 18.519 | 25.086 | 29.152 | 33.802 | 39.596 |
| Long-term debt | 0 | 739 | 0 | 0 | 0 | 1.008 | 887 | 766 | 644 | 522 | 401 | 279 | 933 |
| Short-term debt | 16 | 739 | 1.732 | 2.160 | 3.097 | 3.229 | 3.111 | 1.739 | 1.763 | 3.816 | 3.953 | 4.135 | 3.385 |
| Total debt | 16 | 1.478 | 1.732 | 2.160 | 3.097 | 4.237 | 3.998 | 2.505 | 2.407 | 4.339 | 4.354 | 4.414 | 4.318 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2006 | — | — |
JM Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Jeppe Meulengracht Fogh | Management | 0 companies |