| Revenue | DKK -33K | -31% |
| EBITDA | DKK -228K | +6% |
| Net profit | DKK 604K | +25% |
| Total assets | DKK 5,7M | +12% |
| Equity | DKK 5,7M | +12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | 23 | 10 | 7 | 24 | 69 | 73 | 64 | 547 | -88 | -42 | -48 | -33 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -92 | -123 | -179 | -193 | -194 | -195 |
| EBITDA | 20 | 23 | 10 | 7 | 20 | 28 | 37 | -60 | 384 | -290 | -235 | -242 | -228 |
| Depreciation & amort. | -30 | 50 | 15 | -15 | -4 | -26 | -26 | -26 | -8 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -27 | -5 | -8 | 16 | 2 | 11 | -87 | 376 | -290 | -235 | -242 | -228 |
| Net financials | 551 | 464 | 556 | 956 | 580 | 644 | 99 | 466 | 582 | 1.032 | -935 | 726 | 833 |
| Profit before tax | 542 | 437 | 552 | 948 | 596 | 646 | 110 | 379 | 958 | 742 | -1.170 | 484 | 604 |
| Tax | 50 | -2 | 38 | 21 | 16 | 12 | -52 | 29 | 141 | 153 | -0 | -0 | -0 |
| Net profit | 492 | 439 | 513 | 928 | 580 | 634 | 162 | 292 | 817 | 589 | -1.170 | 484 | 604 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.248 | 4.333 | 4.389 | 5.129 | 6.474 | 6.804 | 6.473 | 6.594 | 6.356 | 5.999 | 4.645 | 5.136 | 5.734 |
| Equity | 4.242 | 4.267 | 4.332 | 5.010 | 5.489 | 6.019 | 6.076 | 6.260 | 5.443 | 5.919 | 4.635 | 5.119 | 5.723 |
| Long-term debt | -7 | -12 | -9 | 0 | 740 | 282 | 206 | 135 | 58 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 | 66 | 58 | 120 | 245 | 503 | 191 | 199 | 855 | 80 | 11 | 17 | 11 |
| Total debt | 6 | 66 | 58 | 120 | 985 | 784 | 397 | 334 | 913 | 80 | 11 | 17 | 11 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Management | Management | 1975 | — | — |
SC Audit | Audit | 1996 | — | — |
KF Audit | Audit | 1975 | — | — |
| Audit | 2002 | — | — | |
PB | Audit | 1975 | — | — |
AB Management | Management | 1975 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Rehder | Management | 0 companies |
| Søren Christensen | Audit | 0 companies |
| Kurt Frede Skaaning | Audit | 0 companies |
| Henning Bjerregaard Jørgensen | Audit | 0 companies |
| Paul Bo Frier Nielsen | Audit | 0 companies |
| Aino Birgit Rehder | Management | 0 companies |