| Revenue | DKK -10K | -138% |
| EBITDA | DKK -153K | -665% |
| Net profit | DKK 147K | -77% |
| Total assets | DKK 13,1M | +4% |
| Equity | DKK 10,9M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 493 | -602 | 764 | 959 | 348 | 323 | 345 | 185 | 328 | 284 | 239 | 212 | 27 | -10 |
| Staff expenses | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 492 | -255 | 406 | 931 | 348 | 323 | 345 | 185 | 328 | 284 | 166 | 212 | 27 | -153 |
| Depreciation & amort. | -2 | -174 | -239 | -288 | -335 | -340 | -182 | -148 | -88 | -33 | -26 | -46 | -37 | -74 |
| EBIT | 490 | -429 | 167 | 643 | 13 | -18 | 163 | 37 | 240 | 251 | 140 | 166 | -10 | -227 |
| Net financials | -15 | -1.332 | 1.134 | 96 | 229 | 521 | 861 | 1.353 | 528 | 940 | 501 | 831 | 691 | 435 |
| Profit before tax | 475 | -1.370 | 1.301 | 739 | 242 | 504 | 1.025 | 1.389 | 768 | 1.191 | 641 | 997 | 682 | 209 |
| Tax | -15 | 118 | 115 | 155 | 8 | 6 | 25 | 37 | 119 | 113 | 87 | 91 | 43 | 62 |
| Net profit | 490 | -1.489 | 1.186 | 584 | 235 | 498 | 1.000 | 1.352 | 650 | 1.078 | 553 | 906 | 638 | 147 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 548 | 8.258 | 6.400 | 5.684 | 5.495 | 5.831 | 6.863 | 11.033 | 10.840 | 12.248 | 11.261 | 12.349 | 12.598 | 13.119 |
| Equity | — | 3.371 | 4.459 | 4.698 | 4.833 | 5.229 | 6.126 | 7.372 | 7.914 | 8.881 | 9.322 | 10.171 | 10.750 | 10.897 |
| Long-term debt | 0 | -2.144 | 0 | 96 | 0 | 6 | 240 | 370 | 157 | 187 | 90 | 194 | 160 | 26 |
| Short-term debt | 0 | -2.744 | 1.941 | 890 | 662 | 596 | 496 | 3.290 | 2.770 | 3.133 | 1.798 | 1.946 | 1.656 | 2.187 |
| Total debt | 0 | -4.887 | 1.941 | 986 | 662 | 602 | 737 | 3.661 | 2.926 | 3.320 | 1.888 | 2.140 | 1.816 | 2.213 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Broen | Audit | 0 companies |