| Revenue | DKK -8K | +1% |
| EBITDA | DKK -8K | -1% |
| Net profit | DKK 547K | +153% |
| Total assets | DKK 2,7M | +23% |
| Equity | DKK 2,6M | +20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -9 | 0 | 0 | 0 | -13 | -5 | -6 | -7 | -7 | -7 | -8 | -8 | -8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -9 | -3 | -12 | -11 | -13 | -5 | -6 | -7 | -7 | -7 | -8 | -8 | -8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -9 | -3 | -12 | -11 | -13 | -5 | -6 | -7 | -7 | -7 | -8 | -8 | -8 |
| Net financials | 97 | 139 | 96 | 232 | -4 | 326 | 96 | 298 | 199 | 453 | 510 | 416 | 228 | 557 |
| Profit before tax | 90 | 130 | 92 | 219 | -15 | 313 | 91 | 291 | 192 | 446 | 503 | 408 | 220 | 549 |
| Tax | -0 | -2 | -1 | -2 | -3 | -3 | -1 | -1 | -2 | -1 | -0 | 3 | 3 | 1 |
| Net profit | 90 | 132 | 93 | 222 | -13 | 316 | 92 | 292 | 193 | 447 | 503 | 405 | 217 | 547 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 183 | 324 | 327 | 456 | 454 | 0 | 732 | 896 | 1.119 | 1.529 | 1.979 | 2.143 | 2.238 | 2.743 |
| Equity | 181 | 314 | 317 | 449 | 446 | 0 | 645 | 830 | 1.023 | 1.359 | 1.749 | 2.039 | 2.138 | 2.564 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93 | 88 | 110 |
| Short-term debt | 1 | 10 | 10 | 8 | 8 | 0 | 87 | 67 | 96 | 169 | 230 | 11 | 11 | 69 |
| Total debt | 1 | 10 | 10 | 8 | 8 | 0 | 87 | 67 | 96 | 169 | 230 | 104 | 99 | 179 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Audit | Audit | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 | |
| Individual | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Johansen | Audit | 0 companies |