| Revenue | DKK 259K | +143% |
| EBITDA | DKK 708K | +564% |
| Net profit | DKK 1,7M | -55% |
| Total assets | DKK 100,4M | +1% |
| Equity | DKK 98,3M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 136 | -19 | 101 | -7 | 245 | 311 | 37 | -9 | 278 | 321 | 827 | 106 | 259 |
| Staff expenses | -137 | -168 | -59 | -64 | -70 | -19 | -6 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1 | -187 | 43 | -70 | 174 | 292 | 3.673 | -9 | 278 | 321 | 827 | 106 | 708 |
| Depreciation & amort. | -208 | 208 | 208 | -175 | -172 | -172 | -275 | -275 | -285 | -314 | -318 | -314 | -0 |
| EBIT | -210 | -395 | -166 | -245 | 3 | 121 | 3.398 | -285 | -7 | 7 | 509 | -207 | 708 |
| Net financials | 6.649 | 5.651 | 2.272 | 1.746 | -33 | 4.339 | -4.816 | 6.418 | 8.946 | -1.161 | -1.599 | 5.018 | 1.475 |
| Profit before tax | 6.439 | 5.256 | 2.106 | 1.500 | 3.694 | 4.459 | -1.418 | 6.134 | 8.939 | -1.154 | -1.090 | 4.810 | 2.182 |
| Tax | 1.646 | 1.330 | 511 | 330 | 951 | 985 | -460 | 546 | 1.970 | -243 | -264 | 1.058 | 482 |
| Net profit | 4.792 | 3.926 | 1.595 | 1.170 | 2.743 | 3.475 | -958 | 5.588 | 6.969 | -911 | -826 | 3.752 | 1.700 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 91.893 | 94.296 | 95.551 | 95.515 | 78.181 | 82.426 | 81.129 | 86.086 | 100.310 | 97.712 | 91.603 | 99.152 | 100.444 |
| Equity | 89.189 | 92.632 | 93.981 | 94.901 | 77.644 | 80.860 | 79.479 | 85.116 | 92.811 | 91.817 | 90.819 | 96.916 | 98.316 |
| Long-term debt | 117 | 117 | 114 | 114 | 114 | 86 | 108 | 146 | 146 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.339 | 1.344 | 1.303 | 385 | 341 | 1.431 | 1.542 | 824 | 6.285 | 5.046 | 199 | 559 | 353 |
| Total debt | 2.456 | 1.461 | 1.417 | 498 | 455 | 1.517 | 1.649 | 970 | 6.431 | 5.046 | 199 | 559 | 353 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Audit | Audit | 2010 | — | — |
EB Audit | Audit | 1981 | — | — |
FJ Audit | Audit | 1981 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 15.0% | 1991 | |
| Individual | 25.0% | 15.0% | 1991 | |
| Individual | 25.0% | 15.0% | 1991 | |
| Individual | 5.0% | 50.0% | 1991 | |
| Individual | 5.0% | 5.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Aalbæk | Audit | 0 companies |
| Egon Benny Holm | Audit | 0 companies |
| Flemming Jacobsen | Audit | 0 companies |