| Revenue | DKK 197K | -8% |
| EBITDA | DKK 133K | +664% |
| Net profit | DKK 333K | +108% |
| Total assets | DKK 1,3M | +36% |
| Equity | DKK 1,3M | +34% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 295 | 357 | 348 | — | 380 | 542 | 382 | 313 | 278 | 162 | 503 | 189 | 214 | 197 |
| Staff expenses | -30 | -60 | -63 | -85 | -108 | -108 | -125 | -262 | -154 | -71 | -81 | -8 | -10 | -14 |
| EBITDA | 265 | 297 | 285 | 369 | 272 | 435 | 258 | 51 | 124 | 91 | 400 | 160 | 17 | 133 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -0 | -0 | -0 |
| EBIT | 265 | 297 | 285 | 369 | 272 | 435 | 258 | 51 | 124 | 91 | 394 | 160 | 17 | 133 |
| Net financials | 158 | -201 | -281 | -410 | 371 | -227 | 52 | 116 | -881 | -48 | -41 | 90 | 142 | 200 |
| Profit before tax | 423 | 95 | 4 | -41 | 643 | 207 | 309 | 167 | -757 | 43 | 353 | 250 | 160 | 333 |
| Tax | 106 | 26 | 0 | -9 | 7 | 46 | 68 | 37 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 317 | 69 | 4 | -32 | 636 | 161 | 241 | 130 | -757 | 43 | 353 | 250 | 160 | 333 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 648 | 894 | 1.123 | 1.499 | 936 | 1.134 | 1.384 | 1.129 | 338 | 336 | 678 | 839 | 978 | 1.333 |
| Equity | 540 | 512 | 418 | 286 | 821 | 882 | 1.017 | 1.039 | 171 | 214 | 567 | 817 | 977 | 1.309 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 108 | 382 | 705 | 1.213 | 116 | 252 | 366 | 91 | 167 | 122 | 111 | 22 | 1 | 24 |
| Total debt | 108 | 382 | 705 | 1.213 | 116 | 252 | 366 | 91 | 167 | 122 | 111 | 22 | 1 | 24 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Laila Bill Brogård | Chairman | 0 companies |
| Hans Ole Vitus Nielsen | Board of Directors | 0 companies |