| Revenue | DKK 2,7M | +5566% |
| EBITDA | DKK 2,7M | +5566% |
| Net profit | DKK 2,4M | +601% |
| Total assets | DKK 5,7M | +48% |
| Equity | DKK 5,4M | +72% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.099 | 944 | 813 | 706 | 1.040 | 1.457 | 53 | 55 | 74 | 54 | -1 | 46 | 48 | 2.743 |
| Staff expenses | -976 | -732 | -706 | -645 | -641 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 123 | 212 | 107 | 61 | 399 | 1.457 | 53 | 55 | 74 | 54 | -1 | 46 | 48 | 2.743 |
| Depreciation & amort. | -89 | -82 | -79 | -68 | -42 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -0 |
| EBIT | 34 | 130 | 27 | -7 | 357 | 1.443 | 40 | 42 | 60 | 40 | -14 | 33 | 35 | 2.743 |
| Net financials | -29 | -25 | -21 | -16 | -12 | -7 | 1 | 90 | -1 | 471 | -231 | 183 | 405 | 108 |
| Profit before tax | 5 | 105 | 7 | -23 | 345 | 1.436 | 41 | 132 | 59 | 512 | -245 | 216 | 440 | 2.851 |
| Tax | 7 | 32 | 3 | -3 | 80 | 102 | 12 | 32 | 16 | 116 | -51 | 50 | 100 | 466 |
| Net profit | -3 | 73 | 3 | -20 | 265 | 1.335 | 29 | 100 | 43 | 396 | -194 | 165 | 341 | 2.385 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.133 | 2.132 | 2.065 | 1.918 | 2.166 | 3.190 | 3.038 | 3.086 | 3.078 | 3.461 | 3.153 | 3.231 | 3.866 | 5.718 |
| Equity | 1.337 | 1.410 | 1.364 | 1.344 | 1.609 | 2.943 | 2.972 | 2.966 | 2.901 | 3.186 | 2.879 | 2.930 | 3.153 | 5.416 |
| Long-term debt | 339 | 274 | 205 | 132 | 52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 375 | 376 | 441 | 399 | 466 | 247 | 65 | 120 | 177 | 275 | 274 | 301 | 713 | 302 |
| Total debt | 715 | 651 | 646 | 531 | 518 | 247 | 65 | 120 | 177 | 275 | 274 | 301 | 713 | 302 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ID Audit | Audit | 1982 | — | — |
KR Management | Management | 1982 | — | — |
Rr | Audit | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Ilse Ditlevsen | Audit | 0 companies |
| Kurt Reinhold Sandau | Management | 0 companies |
| Reg. revisor Hans Skriver | Audit | 0 companies |