| Revenue | DKK 50K | -429% |
| EBITDA | DKK 50K | +429% |
| Net profit | DKK 90K | +626% |
| Total assets | DKK 370K | -37% |
| Equity | DKK 199K | +83% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 208 | -648 | 95 | 120 | 15 | 575 | 370 | -710 | -0 | 58 | 258 | -35 | -15 | 50 |
| Staff expenses | -24 | -30 | -19 | -10 | -7 | -9 | -9 | -11 | -2 | -0 | -4 | -0 | -0 | -0 |
| EBITDA | 184 | -677 | 76 | 110 | 8 | 566 | 361 | -721 | -3 | 58 | 255 | -35 | -15 | 50 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 184 | -677 | 76 | 110 | 8 | 566 | 361 | -721 | -3 | 58 | 255 | -35 | -15 | 50 |
| Net financials | -0 | -5 | -4 | -29 | -7 | -15 | -1 | -2 | -4 | -2 | -12 | -1 | -2 | -3 |
| Profit before tax | 184 | -682 | 73 | 80 | 1 | 551 | 360 | -406 | -0 | 56 | 243 | -36 | -17 | 48 |
| Tax | 48 | -170 | 22 | 27 | 9 | 122 | 81 | 158 | 3 | 13 | 53 | -0 | -0 | -42 |
| Net profit | 136 | -513 | 50 | 53 | -8 | 429 | 279 | -565 | -3 | 43 | 190 | -36 | -17 | 90 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 282 | 123 | 285 | 389 | 466 | 1.017 | 1.019 | 717 | 635 | 434 | 324 | 680 | 583 | 370 |
| Equity | 216 | -297 | -246 | -193 | -206 | 218 | 497 | -68 | -71 | -28 | 162 | 126 | 109 | 199 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 388 | 365 | 129 |
| Short-term debt | 66 | 590 | 531 | 582 | 672 | 799 | 522 | 785 | 707 | 462 | 162 | 166 | 110 | 43 |
| Total debt | 66 | 590 | 531 | 582 | 672 | 799 | 522 | 785 | 707 | 462 | 162 | 554 | 474 | 171 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 2011 | — | — |
ML Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Jønsson Granat | Audit | 0 companies |
| Matti Laakkonen Pedersen | Management | 0 companies |