| Revenue | DKK -139K | -35% |
| EBITDA | DKK -244K | +31% |
| Net profit | DKK 1,1M | -53% |
| Total assets | DKK 41,7M | +1% |
| Equity | DKK 40,4M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 583 | 1.951 | 2.706 | 2.760 | 3.952 | 1.883 | 9.530 | 2.037 | -64 | -197 | -184 | -223 | -213 | -139 |
| Staff expenses | -54 | -0 | -54 | -112 | -0 | -0 | -133 | -289 | -114 | -279 | -235 | -169 | -142 | -105 |
| EBITDA | 529 | 1.951 | 2.651 | 2.649 | 3.952 | 1.883 | 9.397 | 1.747 | -178 | -477 | -418 | -392 | -355 | -244 |
| Depreciation & amort. | -30 | -49 | -8 | -76 | -36 | -0 | -20 | -40 | -40 | -14 | -40 | -40 | -7 | -162 |
| EBIT | 499 | 1.902 | 2.643 | 2.573 | 3.916 | 1.883 | 9.377 | 1.707 | -218 | -491 | -458 | -432 | -362 | -406 |
| Net financials | 643 | 2.009 | 2.756 | 2.862 | 4.253 | 2.057 | 10.059 | 2.501 | 128 | 2.409 | 1.005 | -699 | 3.296 | 1.957 |
| Profit before tax | 581 | 1.925 | 2.668 | 2.568 | 3.961 | 1.969 | 9.469 | 1.697 | -223 | 1.918 | 546 | -1.131 | 2.934 | 1.551 |
| Tax | 29 | 46 | 104 | 27 | -7 | 156 | 81 | 56 | -105 | 391 | 22 | -375 | 551 | 439 |
| Net profit | 552 | 1.879 | 2.563 | 2.541 | 3.968 | 1.814 | 9.388 | 1.641 | -118 | 1.527 | 524 | -756 | 2.384 | 1.111 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.815 | 22.529 | 25.853 | 25.849 | 27.753 | 30.348 | 56.692 | 38.525 | 40.108 | 41.901 | 41.497 | 38.714 | 41.297 | 41.729 |
| Equity | 19.742 | 21.573 | 23.361 | 25.154 | 27.722 | 29.458 | 38.846 | 37.487 | 37.369 | 38.896 | 39.420 | 38.664 | 41.048 | 40.359 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.000 | 0 | 0 | 0 | 144 | 357 |
| Short-term debt | 35 | 930 | 2.490 | 695 | 31 | 890 | 17.841 | 1.038 | 1.739 | 3.000 | 2.075 | 49 | 101 | 1.012 |
| Total debt | 35 | 930 | 2.490 | 695 | 31 | 890 | 17.841 | 1.038 | 2.739 | 3.000 | 2.075 | 49 | 245 | 1.370 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
Rr | Audit | 1977 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1977 |
| Person | Role here | Other companies |
|---|---|---|
| Reg. revisor Per Christensen | Audit | 0 companies |