| Revenue | DKK 88K | -32% |
| EBITDA | DKK 88K | -32% |
| Net profit | DKK 1,6M | +126% |
| Total assets | DKK 7,4M | +27% |
| Equity | DKK 6,1M | +32% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 214 | 311 | -66 | -18 | 366 | 46 | 244 | 181 | 199 | 113 | 156 | -28 | 129 | 88 |
| Staff expenses | -153 | -243 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 61 | 67 | -70 | -18 | 359 | 34 | 244 | 181 | 199 | 113 | 156 | -28 | 129 | 88 |
| Depreciation & amort. | 43 | -43 | -30 | -0 | -0 | -1 | -30 | -36 | -39 | -41 | -41 | -41 | -41 | -41 |
| EBIT | 18 | 24 | -100 | -18 | 359 | 33 | 214 | 146 | 160 | 72 | 115 | -69 | 88 | 47 |
| Net financials | 140 | 167 | 276 | 317 | -2 | -1 | 11 | 307 | 268 | 904 | 1.347 | 581 | 645 | 1.578 |
| Profit before tax | 157 | 191 | 177 | 299 | 357 | 32 | 225 | 453 | 428 | 977 | 1.462 | 512 | 733 | 1.625 |
| Tax | 5 | 6 | 10 | -43 | -2 | -2 | 28 | 12 | 19 | -3 | 13 | -24 | 17 | 6 |
| Net profit | 152 | 186 | 167 | 341 | 358 | 34 | 197 | 441 | 410 | 980 | 1.449 | 536 | 716 | 1.619 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 517 | 851 | 1.052 | 963 | 1.232 | 2.933 | 3.725 | 3.659 | 4.209 | 4.785 | 5.427 | 5.279 | 5.823 | 7.382 |
| Equity | 256 | 344 | 411 | 651 | 1.009 | 940 | 1.084 | 1.471 | 1.825 | 2.527 | 3.817 | 4.073 | 4.631 | 6.096 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.263 | 1.206 | 1.147 | 1.096 | 1.028 | 967 | 905 | 841 | 777 |
| Short-term debt | 244 | 499 | 642 | 312 | 223 | 730 | 1.414 | 1.011 | 1.248 | 1.229 | 644 | 302 | 350 | 509 |
| Total debt | 244 | 499 | 642 | 312 | 223 | 1.993 | 2.619 | 2.158 | 2.345 | 2.258 | 1.610 | 1.207 | 1.192 | 1.286 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Audit | Audit | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ryding | Audit | 0 companies |