| Revenue | DKK 1M | -14% |
| EBITDA | DKK 466K | -19% |
| Net profit | DKK 275K | +167% |
| Total assets | DKK 9,1M | +10% |
| Equity | DKK 4,1M | +7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 717 | 1.628 | 1.591 | 993 | 763 | 753 | 975 | 1.097 | 433 | 166 | 702 | 461 | 1.186 | 1.020 |
| Staff expenses | -0 | -345 | -540 | -511 | -357 | -464 | -75 | -687 | -155 | -193 | -606 | -625 | -608 | -554 |
| EBITDA | 717 | 1.282 | 1.051 | 481 | 405 | 289 | 297 | 410 | 278 | -27 | 6.046 | -191 | 578 | 466 |
| Depreciation & amort. | -455 | -455 | -593 | -0 | -188 | -13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 262 | 827 | 459 | 481 | 217 | 275 | 297 | 410 | 278 | -27 | 6.046 | -191 | 578 | 466 |
| Net financials | -37 | -164 | -269 | -316 | -146 | -227 | -193 | -117 | -38 | -711 | -371 | -1.116 | -888 | -113 |
| Profit before tax | 225 | 663 | 190 | 166 | 71 | 48 | 104 | 293 | 240 | -737 | 5.676 | -1.308 | -310 | 353 |
| Tax | 56 | 192 | 65 | 44 | 15 | 10 | 23 | 65 | 53 | -133 | 1.254 | 45 | 103 | 78 |
| Net profit | 168 | 471 | 125 | 122 | 56 | 39 | 81 | 229 | 187 | -604 | 4.421 | -1.353 | -414 | 275 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.897 | 7.028 | 7.786 | 8.439 | 8.442 | 8.775 | 7.189 | 8.352 | 7.286 | 13.697 | 7.930 | 6.562 | 8.240 | 9.100 |
| Equity | 362 | 833 | 958 | 1.214 | 1.270 | 1.308 | 1.390 | 1.618 | 1.805 | 5.973 | 5.623 | 4.270 | 3.856 | 4.131 |
| Long-term debt | 1.465 | 1.344 | 9.543 | 0 | 0 | 0 | 507 | 5.645 | 4.775 | 2.533 | 0 | 0 | 0 | 4.384 |
| Short-term debt | 2.070 | 4.851 | 1.386 | 7.225 | 7.172 | 7.466 | 5.292 | 1.088 | 706 | 3.978 | 2.307 | 2.292 | 4.384 | 585 |
| Total debt | 3.535 | 6.195 | 6.828 | 7.225 | 7.172 | 7.466 | 5.799 | 6.734 | 5.481 | 6.511 | 2.307 | 2.292 | 4.384 | 4.969 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NE Unofficial title | Unofficial title | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2023 | |
| Individual | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Ebbe Valdal | Unofficial title | 0 companies |