| Revenue | DKK 328K | — |
| EBITDA | DKK 328K | +17% |
| Net profit | DKK 471K | +90% |
| Total assets | DKK 3,7M | +8% |
| Equity | DKK 3M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -44 | -5 | -139 | -116 | -83 | 173 | — | — | — | — | — | — | — | 328 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -33 | -17 | 175 | 144 | 115 | 304 | 478 | 334 | -35 | 352 | 424 | 633 | 281 | 328 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -33 | -17 | 175 | 144 | 115 | 304 | 478 | 334 | -35 | 352 | 424 | 633 | 281 | 328 |
| Net financials | -19 | -20 | -19 | -18 | -18 | -14 | 312 | 100 | -62 | 280 | 299 | 866 | 257 | 540 |
| Profit before tax | -52 | 2 | 155 | 126 | 97 | 290 | 466 | 348 | 15 | 513 | 338 | 851 | 238 | 518 |
| Tax | -0 | -0 | -0 | -0 | -0 | 19 | 31 | 58 | 28 | 86 | -10 | 45 | -10 | 47 |
| Net profit | -52 | 2 | 155 | 126 | 97 | 271 | 434 | 290 | -14 | 426 | 348 | 806 | 248 | 471 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 230 | 224 | 363 | 480 | 570 | 767 | 1.171 | 1.752 | 1.538 | 2.134 | 2.569 | 3.348 | 3.470 | 3.737 |
| Equity | -189 | -192 | -36 | 90 | 187 | 458 | 892 | 1.182 | 1.168 | 1.594 | 1.828 | 2.516 | 2.642 | 2.978 |
| Long-term debt | 399 | 359 | 306 | 293 | 281 | 275 | 201 | 131 | 137 | 124 | 190 | 103 | 97 | 106 |
| Short-term debt | 20 | 57 | 94 | 97 | 102 | 34 | 78 | 439 | 232 | 415 | 552 | 729 | 731 | 654 |
| Total debt | 419 | 416 | 400 | 391 | 383 | 309 | 279 | 570 | 370 | 539 | 742 | 832 | 828 | 759 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EF Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Fogh | Audit | 0 companies |