| Revenue | DKK 166K | -41% |
| EBITDA | DKK 57K | -71% |
| Net profit | DKK 334K | -68% |
| Total assets | DKK 9,5M | +3% |
| Equity | DKK 4,1M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 242 | 253 | 161 | 229 | 267 | 248 | 198 | 222 | 195 | 278 | -14 | 302 | 280 | 166 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 209 | 161 | 90 | 164 | 194 | 195 | 163 | 191 | 142 | 233 | -59 | 248 | 196 | 57 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 209 | 161 | 90 | 164 | 194 | 195 | 163 | 191 | 142 | 233 | -59 | 248 | 196 | 57 |
| Net financials | -139 | -154 | -101 | 74 | 118 | 101 | -511 | 454 | 433 | 768 | -995 | 1.543 | 1.180 | 381 |
| Profit before tax | 69 | 8 | -11 | 238 | 311 | 296 | -348 | 645 | 575 | 1.001 | -1.054 | 1.791 | 1.375 | 439 |
| Tax | 14 | 8 | 5 | 64 | 74 | 53 | -5 | 63 | 109 | 231 | 22 | 171 | 322 | 105 |
| Net profit | 56 | -0 | -15 | 174 | 238 | 243 | -342 | 582 | 466 | 770 | -1.076 | 1.620 | 1.053 | 334 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.955 | 5.573 | 5.688 | 6.281 | 6.639 | 7.177 | 6.721 | 7.627 | 8.675 | 9.682 | 10.121 | 9.376 | 9.192 | 9.505 |
| Equity | 156 | 156 | 141 | 314 | 552 | 795 | 453 | 1.034 | 1.500 | 2.271 | 1.195 | 2.815 | 3.780 | 4.069 |
| Long-term debt | 4.408 | 5.245 | 3.459 | 3.428 | 3.365 | 3.501 | 3.501 | 3.501 | 3.501 | 3.501 | 3.501 | 3.501 | 3.501 | 3.501 |
| Short-term debt | 381 | 168 | 2.081 | 2.528 | 2.711 | 2.870 | 2.757 | 3.081 | 3.663 | 3.900 | 5.414 | 3.050 | 1.900 | 1.924 |
| Total debt | 4.789 | 5.413 | 5.540 | 5.956 | 6.076 | 6.371 | 6.258 | 6.582 | 7.164 | 7.401 | 8.915 | 6.551 | 5.401 | 5.425 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BB Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Bertelsen | Audit | 0 companies |