| Revenue | DKK 310K | -11% |
| EBITDA | DKK 372K | +1513% |
| Net profit | DKK 60K | +634% |
| Total assets | DKK 512K | +51% |
| Equity | DKK 126K | +92% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12 | 74 | 56 | 31 | 56 | 596 | 685 | 616 | 553 | 544 | 518 | 392 | 347 | 310 |
| Staff expenses | -0 | -0 | -0 | -0 | -43 | -535 | -611 | -641 | -630 | -591 | -582 | -552 | -625 | -294 |
| EBITDA | 57 | 74 | 61 | 31 | 12 | 61 | 74 | -25 | 33 | -47 | -64 | -160 | 23 | 372 |
| Depreciation & amort. | -7 | -28 | -0 | -0 | -23 | -50 | -54 | -8 | 55 | -0 | -0 | -0 | 151 | 178 |
| EBIT | 50 | 46 | 61 | 31 | -10 | 11 | 20 | -33 | -22 | -47 | -64 | -160 | -128 | 194 |
| Net financials | -10 | 3 | 44 | 137 | -13 | -8 | 440 | -238 | -28 | -163 | 222 | 94 | 99 | -56 |
| Profit before tax | 40 | 49 | 105 | 168 | -9 | -25 | 460 | -255 | 11 | -211 | 158 | -65 | -20 | 138 |
| Tax | 11 | 12 | 20 | 11 | 7 | 7 | 3 | 8 | 5 | 16 | -0 | -33 | -28 | 78 |
| Net profit | 29 | 37 | 85 | 156 | -16 | -31 | 457 | -263 | 6 | -227 | 158 | -32 | 8 | 60 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 200 | 189 | 207 | 367 | 658 | 627 | 1.071 | 754 | 704 | 469 | 591 | 310 | 340 | 512 |
| Equity | 105 | 142 | 156 | 213 | 197 | 193 | 650 | 387 | 393 | 166 | 324 | 57 | 65 | 126 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 80 | 34 | 36 | 154 | 446 | 419 | 411 | 355 | 311 | 303 | 267 | 253 | 275 | 386 |
| Total debt | 80 | 34 | 36 | 154 | 446 | 419 | 411 | 355 | 311 | 303 | 267 | 253 | 275 | 386 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 2009 | — | — |
JB Audit | Audit | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Jønsson Granat | Audit | 0 companies |
| Jens Broen | Audit | 0 companies |