| Revenue | DKK 10,3M | +5275% |
| EBITDA | DKK 10,3M | +5275% |
| Net profit | DKK 7,1M | +73% |
| Total assets | DKK 50,9M | +18% |
| Equity | DKK 49,4M | +17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 557 | 638 | 526 | 586 | 505 | 259 | 244 | 608 | 662 | 135 | 129 | 37 | 192 | 10.298 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 557 | 638 | 526 | 586 | 505 | 2.190 | 244 | 608 | 662 | 135 | 129 | 37 | 192 | 10.298 |
| Depreciation & amort. | -22 | -22 | -22 | -22 | -22 | 966 | -22 | -22 | -22 | -22 | -23 | -23 | -23 | -7 |
| EBIT | 535 | 615 | 504 | 564 | 483 | 1.224 | 222 | 586 | 639 | 113 | 106 | 14 | 169 | 10.291 |
| Net financials | -243 | -133 | 1.252 | 585 | -964 | 773 | 17.058 | 1.603 | -660 | 9.539 | 4.597 | 426 | 4.973 | -1.322 |
| Profit before tax | 292 | 482 | 1.756 | 1.148 | -481 | 1.998 | 17.280 | 2.189 | -21 | 9.652 | 4.703 | 440 | 5.141 | 8.969 |
| Tax | 66 | 112 | 416 | 267 | -101 | 352 | 8 | 497 | 2 | 2.128 | 1.054 | 123 | 1.068 | 1.908 |
| Net profit | 226 | 370 | 1.340 | 881 | -380 | 1.646 | 17.272 | 1.692 | -23 | 7.524 | 3.649 | 317 | 4.073 | 7.061 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.073 | 5.337 | 6.971 | 10.188 | 6.461 | 8.454 | 25.518 | 27.390 | 27.043 | 36.233 | 38.705 | 38.409 | 43.131 | 50.882 |
| Equity | 4.346 | 4.666 | 5.956 | 6.788 | 6.358 | 7.954 | 25.175 | 26.817 | 26.744 | 34.268 | 37.916 | 38.234 | 42.306 | 49.367 |
| Long-term debt | 230 | 230 | 281 | 281 | 75 | 75 | 35 | 75 | 75 | 75 | 89 | 0 | 0 | 0 |
| Short-term debt | 498 | 441 | 733 | 3.119 | 29 | 425 | 307 | 498 | 224 | 1.891 | 700 | 176 | 824 | 1.515 |
| Total debt | 728 | 671 | 1.014 | 3.400 | 104 | 500 | 343 | 573 | 299 | 1.966 | 789 | 176 | 824 | 1.515 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Audit | Audit | 1976 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Aage Bernsen | Audit | 0 companies |