| Revenue | DKK 243K | +66% |
| EBITDA | DKK 5,7M | +3839% |
| Net profit | DKK 4,5M | +101% |
| Total assets | DKK 29,6M | +20% |
| Equity | DKK 21,1M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -112 | -111 | -97 | -117 | 425 | -125 | 203 | 333 | 207 | 130 | 222 | 269 | 146 | 243 |
| Staff expenses | -130 | -306 | -205 | -199 | -199 | -129 | -14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -242 | -417 | -302 | -316 | 226 | -254 | 189 | 333 | 207 | 130 | 222 | 269 | 146 | 5.743 |
| Depreciation & amort. | -46 | -46 | -46 | -46 | -46 | -43 | -188 | -188 | -188 | -188 | -188 | -190 | -190 | -191 |
| EBIT | -289 | -464 | -349 | -363 | 180 | -297 | 1 | 144 | 18 | -58 | 33 | 79 | -44 | 5.552 |
| Net financials | -6.045 | -2.946 | -1.940 | 2.604 | -1.051 | -1.594 | -2.057 | 1.303 | 433 | 4.098 | -998 | 1.875 | 3.057 | -974 |
| Profit before tax | -6.333 | -3.409 | -2.288 | 2.241 | -871 | -1.891 | -2.056 | 1.470 | 412 | 4.065 | -969 | 1.954 | 3.013 | 4.578 |
| Tax | -0 | -1 | 12 | 200 | 177 | 445 | -3 | 228 | 113 | 773 | -55 | 254 | 750 | 33 |
| Net profit | -6.333 | -3.408 | -2.300 | 2.041 | -1.048 | -2.336 | -2.053 | 1.243 | 300 | 3.292 | -914 | 1.700 | 2.264 | 4.545 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 62.004 | 64.896 | 42.239 | 40.456 | 40.790 | 37.854 | 33.903 | 32.773 | 33.010 | 24.766 | 21.159 | 23.017 | 24.701 | 29.614 |
| Equity | 40.162 | 36.754 | 34.353 | 36.394 | 35.346 | 33.010 | 30.957 | 32.200 | 20.588 | 23.880 | 20.966 | 22.666 | 19.929 | 21.061 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 21.843 | 28.143 | 6.389 | 2.530 | 3.767 | 2.157 | 2.391 | 221 | 11.975 | 886 | 193 | 351 | 4.772 | 8.553 |
| Total debt | 21.843 | 28.143 | 6.389 | 2.530 | 3.767 | 2.157 | 2.391 | 221 | 11.975 | 886 | 193 | 351 | 4.772 | 8.553 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VS Unofficial title | Unofficial title | 1976 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
ApS AF 30/9 1976 | Company | 33.3% | 33.3% | 2020 |
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Vagn Stenum Husted | Unofficial title | 0 companies |