| Revenue | DKK 761K | +135% |
| EBITDA | DKK 516K | +571% |
| Net profit | DKK 362K | +976% |
| Total assets | DKK 1,6M | +35% |
| Equity | DKK 1M | +53% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 496 | 734 | 575 | 400 | 715 | 931 | 646 | 299 | 673 | 323 | 761 |
| Staff expenses | -0 | -0 | -0 | -0 | -245 | -245 | -246 | -246 | -247 | -246 | -245 |
| EBITDA | 38 | 250 | 237 | 51 | 117 | 327 | 400 | 53 | 426 | 77 | 516 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -124 | -278 | -270 | -261 | -261 | -23 | -6 |
| EBIT | 38 | 250 | 237 | 51 | -6 | 49 | 130 | -208 | 165 | 54 | 511 |
| Net financials | -0 | 3 | 5 | 1 | 0 | -0 | 1 | 0 | -4 | -6 | -6 |
| Profit before tax | 38 | 253 | 243 | 52 | -6 | 49 | 131 | -208 | 161 | 47 | 505 |
| Tax | 22 | 63 | 59 | 12 | -3 | 12 | 29 | -43 | 37 | 14 | 143 |
| Net profit | 16 | 189 | 183 | 40 | -4 | 37 | 102 | -164 | 125 | 34 | 362 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.083 | 1.351 | 1.357 | 1.736 | 1.391 | 1.309 | 1.307 | 938 | 1.227 | 1.192 | 1.608 |
| Equity | 566 | 615 | 700 | 641 | 536 | 572 | 674 | 493 | 626 | 660 | 1.006 |
| Long-term debt | 0 | 0 | 0 | 480 | 210 | 80 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 517 | 692 | 619 | 586 | 621 | 657 | 648 | 488 | 602 | 533 | 602 |
| Total debt | 517 | 692 | 619 | 1.066 | 831 | 737 | 648 | 488 | 602 | 533 | 602 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Audit | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Henriksen | Audit | 0 companies |