| Revenue | DKK 150K | +61% |
| EBITDA | DKK -583K | -6% |
| Net profit | DKK 3,8M | +65% |
| Total assets | DKK 34,1M | +4% |
| Equity | DKK 33,7M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -38 | -21 | -53 | — | -82 | -44 | -34 | -41 | -21 | 56 | -15 | 93 | 150 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -300 | -0 | -342 | -733 |
| EBITDA | -38 | -21 | -53 | -52 | -82 | -44 | -34 | -41 | -21 | -243 | -15 | -549 | -583 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -23 | -70 | -72 | -88 |
| EBIT | -38 | -21 | -53 | -52 | -82 | -44 | -34 | -41 | -21 | -267 | -85 | -621 | -671 |
| Net financials | 1.788 | -382 | 3.884 | 3.284 | 667 | 2.615 | -585 | 2.640 | 279 | 4.321 | 38 | 3.390 | 4.914 |
| Profit before tax | 1.750 | -404 | 3.832 | 3.232 | 585 | 2.571 | -618 | 2.600 | 259 | 4.055 | -47 | 2.769 | 4.243 |
| Tax | 345 | 546 | 643 | 415 | 133 | 565 | -145 | 610 | 168 | 968 | -61 | 492 | 476 |
| Net profit | 1.405 | -950 | 3.189 | 2.817 | 452 | 2.006 | -473 | 1.990 | 91 | 3.086 | 14 | 2.277 | 3.767 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.235 | 31.782 | 32.070 | 37.052 | 30.538 | 30.375 | 27.649 | 29.179 | 28.661 | 34.360 | 32.407 | 32.840 | 34.078 |
| Equity | 30.384 | 28.668 | 30.857 | 32.414 | 30.366 | 29.871 | 27.398 | 28.588 | 28.279 | 30.865 | 29.679 | 31.898 | 33.664 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.068 | 1.970 | 0 | 0 |
| Short-term debt | 2.851 | 3.114 | 1.213 | 4.548 | 31 | 310 | 203 | 408 | 96 | 898 | 117 | 220 | 353 |
| Total debt | 2.851 | 3.114 | 1.213 | 4.548 | 31 | 310 | 203 | 408 | 96 | 2.966 | 2.087 | 220 | 353 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Audit | Audit | 1981 | — | — |
| Audit | 2006 | — | — | |
P | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1981 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1981 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Abild | Audit | 0 companies |
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Erik Waldemar Rasmussen | Board of Directors | 0 companies |