| Revenue | DKK -248K | +25% |
| EBITDA | DKK -248K | -176% |
| Net profit | DKK -164K | -145% |
| Total assets | DKK 1,4M | -22% |
| Equity | DKK 1,3M | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 120 | 143 | 150 | 150 | 159 | 136 | 83 | 88 | 156 | 85 | -11 | -19 | -199 | -248 |
| Staff expenses | -50 | -31 | -96 | -64 | -26 | -60 | -62 | -50 | -173 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 249 | 90 | 261 | 90 | 284 | 203 | 74 | 171 | 285 | 286 | 360 | 406 | 326 | -248 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -1 | -6 | -6 |
| EBIT | 249 | 90 | 261 | 90 | 284 | 203 | 74 | 171 | 285 | 286 | 359 | 404 | 321 | -253 |
| Net financials | 192 | 157 | 223 | 31 | 151 | 127 | 52 | 133 | 302 | 185 | 339 | 419 | 522 | 79 |
| Profit before tax | 244 | 247 | 260 | 89 | 284 | 204 | 74 | 170 | 284 | 270 | 327 | 399 | 318 | -174 |
| Tax | 12 | 22 | 9 | 15 | 30 | 17 | 5 | 8 | -0 | 24 | -9 | -4 | -45 | -11 |
| Net profit | 232 | 225 | 251 | 75 | 255 | 187 | 69 | 162 | 284 | 246 | 336 | 404 | 363 | -164 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 904 | 1.066 | 1.304 | 1.321 | 882 | 972 | 907 | 961 | 1.274 | 1.443 | 1.504 | 1.601 | 1.798 | 1.400 |
| Equity | — | 1.005 | 1.221 | 1.248 | 804 | 889 | 855 | 911 | 1.088 | 1.223 | 1.359 | 1.413 | 1.565 | 1.252 |
| Long-term debt | 35 | 23 | 8 | 12 | 29 | 34 | 1 | 13 | 78 | 67 | 67 | 80 | 99 | 0 |
| Short-term debt | 54 | 38 | 74 | 61 | 50 | 48 | 51 | 36 | 108 | 153 | 76 | 106 | 132 | 148 |
| Total debt | 89 | 61 | 83 | 73 | 78 | 82 | 52 | 49 | 186 | 220 | 143 | 187 | 230 | 148 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SC Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Cortsen | Audit | 0 companies |