| Revenue | DKK -67K | +69% |
| EBITDA | DKK -249K | -12% |
| Net profit | DKK 7,4M | -54% |
| Total assets | DKK 73,4M | -5% |
| Equity | DKK 65,3M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 240 | 240 | 487 | 1.892 | -2 | 512 | -276 | 771 | 1.829 | 1.073 | 3.862 | -58 | -40 | -67 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -489 | -1.428 | -799 | -821 | -547 | -212 | -181 | -181 |
| EBITDA | 231 | 233 | 487 | 1.892 | -2 | 512 | -1.015 | -657 | 1.031 | -652 | 3.315 | -270 | -221 | -249 |
| Depreciation & amort. | 51 | -51 | -123 | -200 | -153 | -155 | -197 | -285 | -287 | -664 | -552 | -196 | -196 | -196 |
| EBIT | 180 | 181 | 364 | 1.693 | -154 | 357 | -1.212 | -942 | 744 | -1.316 | 2.763 | -467 | -417 | -445 |
| Net financials | 10.867 | 7.423 | 8.963 | 7.835 | 7.255 | 4.198 | 15.069 | 2.318 | 3.169 | 9.816 | 680 | 6.994 | 18.613 | 7.679 |
| Profit before tax | 11.047 | 7.605 | 9.327 | 9.527 | 7.315 | 4.555 | 14.297 | 1.376 | 3.913 | 8.499 | 3.444 | 6.528 | 18.195 | 7.234 |
| Tax | 3.012 | 132 | 216 | 470 | 107 | 516 | 220 | 129 | 723 | 527 | 982 | 313 | 2.049 | -133 |
| Net profit | 8.036 | 7.473 | 9.112 | 9.057 | 7.208 | 4.039 | 14.077 | 1.246 | 3.190 | 7.972 | 2.461 | 6.215 | 16.146 | 7.367 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.200 | 21.508 | 33.027 | 39.084 | 48.555 | 51.202 | 54.995 | 55.098 | 57.948 | 68.608 | 67.530 | 69.131 | 77.594 | 73.403 |
| Equity | 13.789 | 21.166 | 30.277 | 36.835 | 43.643 | 43.682 | 54.559 | 54.120 | 55.102 | 59.599 | 60.060 | 61.274 | 67.420 | 65.338 |
| Long-term debt | 0 | 0 | 2.575 | 2.197 | 1.030 | 936 | 0 | 0 | 0 | 5.940 | 6.175 | 3.638 | 8.199 | 7.054 |
| Short-term debt | 411 | 343 | 169 | 35 | 3.865 | 6.452 | 435 | 978 | 2.846 | 3.069 | 1.296 | 4.218 | 1.949 | 987 |
| Total debt | 411 | 343 | 2.743 | 2.232 | 4.895 | 7.388 | 435 | 978 | 2.846 | 9.010 | 7.471 | 7.857 | 10.148 | 8.041 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Audit | Audit | 2011 | — | — |
HI Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Lund | Audit | 0 companies |
| Henning Ivan Larsen | Audit | 0 companies |