| Revenue | DKK 10,6M | +2752% |
| EBITDA | DKK 10,6M | +2752% |
| Net profit | DKK 8,5M | +3517% |
| Total assets | DKK 9,7M | +299% |
| Equity | DKK 9,7M | +599% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 174 | 178 | 201 | 247 | 246 | 157 | 113 | 298 | 277 | 279 | -33 | 289 | 373 | 10.637 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 154 | 157 | 178 | 221 | 224 | 134 | 89 | 298 | 277 | 279 | -33 | 289 | 373 | 10.637 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -7 | -7 | -7 | -38 | -33 | -0 |
| EBIT | 154 | 157 | 178 | 221 | 224 | 134 | 89 | 293 | 270 | 272 | -40 | 251 | 340 | 10.637 |
| Net financials | -25 | -22 | -19 | -18 | -19 | -20 | -19 | -30 | -19 | -20 | -21 | -23 | -30 | 29 |
| Profit before tax | 130 | 135 | 159 | 202 | 206 | 115 | 70 | 263 | 250 | 251 | -60 | 228 | 310 | 10.666 |
| Tax | 25 | -56 | 40 | 41 | 32 | 32 | 29 | -242 | 56 | 56 | -12 | 50 | 75 | 2.156 |
| Net profit | 104 | 191 | 119 | 161 | 173 | 82 | 41 | 504 | 194 | 196 | -49 | 178 | 235 | 8.510 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.676 | 1.634 | 1.725 | 1.790 | 1.858 | 1.824 | 2.829 | 1.866 | 1.975 | 2.085 | 2.286 | 2.371 | 2.439 | 9.738 |
| Equity | 398 | 589 | 610 | 671 | 743 | 722 | 1.487 | 1.162 | 1.300 | 1.439 | 1.334 | 1.335 | 1.387 | 9.695 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93 | 93 | 93 | 0 |
| Short-term debt | 866 | 716 | 777 | 780 | 785 | 759 | 751 | 633 | 591 | 552 | 779 | 812 | 753 | 43 |
| Total debt | 866 | 716 | 777 | 780 | 785 | 759 | 751 | 633 | 591 | 552 | 872 | 905 | 846 | 43 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Audit | Audit | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2022 | |
| Individual | 33.3% | 33.3% | 2019 | |
| Individual | 33.3% | 33.3% | 2022 | |
| Individual | 100.0% | 100.0% | 1982 |
| Person | Role here | Other companies |
|---|---|---|
| Hardy Bang | Audit | 0 companies |