| Revenue | DKK 183K | +225% |
| EBITDA | DKK 56K | +189% |
| Net profit | DKK 70K | +164% |
| Total assets | DKK 641K | +3% |
| Equity | DKK 55K | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -22 | -52 | 126 | 223 | -111 | 89 | 179 | 2 | 66 | 261 | 203 | 449 | 57 | 183 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -111 | -185 | -11 | 116 | -215 | 6 | 86 | -76 | -8 | 190 | 113 | 376 | -62 | 56 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -111 | -185 | -11 | 116 | -215 | 6 | 86 | -76 | -8 | 190 | 113 | 376 | -62 | 56 |
| Net financials | 264 | 231 | -3 | 2 | 373 | 25 | -33 | 76 | 181 | -10 | -26 | -398 | -54 | 17 |
| Profit before tax | 153 | 46 | -13 | 118 | 158 | 31 | 53 | -0 | 173 | 180 | 87 | -22 | -117 | 73 |
| Tax | 28 | 14 | -0 | 28 | 35 | 7 | 12 | 0 | 38 | 41 | 20 | 82 | -7 | 3 |
| Net profit | 125 | 33 | -13 | 90 | 122 | 24 | 41 | -1 | 135 | 139 | 67 | -104 | -110 | 70 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 689 | 514 | 547 | 685 | 942 | 650 | 551 | 576 | 1.348 | 894 | 1.112 | 693 | 622 | 641 |
| Equity | 257 | 290 | 227 | 267 | 339 | 311 | 299 | 244 | 294 | 377 | 387 | 224 | 53 | 55 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 431 | 224 | 320 | 411 | 596 | 330 | 242 | 323 | 1.046 | 511 | 717 | 462 | 569 | 585 |
| Total debt | 431 | 224 | 320 | 411 | 596 | 330 | 242 | 323 | 1.046 | 511 | 717 | 462 | 569 | 585 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Brøgger | Audit | 0 companies |