| Revenue | DKK 970K | +14% |
| EBITDA | DKK 116K | +2597% |
| Net profit | DKK 85K | +910% |
| Total assets | DKK 1,8M | +10% |
| Equity | DKK 388K | +28% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.217 | — | 271 | 208 | 239 | 335 | 312 | 170 | 1.133 | 830 | 1.097 | 847 | 970 |
| Staff expenses | -848 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -896 | -861 | -842 | -852 | -854 |
| EBITDA | 108 | 0 | 90 | 44 | 101 | 151 | 90 | -27 | 237 | -31 | 255 | -5 | 116 |
| Depreciation & amort. | -149 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -81 | -73 | -63 | -4 | -28 |
| EBIT | -40 | 0 | 90 | 44 | 101 | 151 | 90 | -27 | 156 | -104 | 192 | -8 | 88 |
| Net financials | -56 | 0 | -24 | -26 | -26 | -26 | -28 | 1 | -8 | -197 | -4 | -2 | -3 |
| Profit before tax | 6 | 0 | 66 | 17 | 75 | 125 | 62 | -27 | 148 | -301 | 187 | -10 | 85 |
| Tax | 13 | -0 | 48 | 32 | 11 | 0 | -0 | -12 | 12 | -0 | -0 | -0 | -0 |
| Net profit | -8 | 0 | 18 | -14 | 64 | 125 | 62 | -14 | 135 | -301 | 187 | -10 | 85 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.123 | 0 | 1.100 | 1.045 | 1.158 | 1.264 | 1.699 | 1.587 | 1.898 | 1.551 | 1.700 | 1.686 | 1.846 |
| Equity | 229 | 0 | 69 | 55 | 119 | 244 | 307 | 292 | 428 | 126 | 313 | 303 | 388 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -894 | 0 | 1.031 | 990 | 1.039 | 1.020 | 1.393 | 1.294 | 1.470 | 1.425 | 1.387 | 1.383 | 1.458 |
| Total debt | -894 | 0 | 1.031 | 990 | 1.039 | 1.020 | 1.393 | 1.294 | 1.470 | 1.425 | 1.387 | 1.383 | 1.458 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VR | Audit | 1983 | — | — |
PJ Management | Management | 1983 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1983 |
| Person | Role here | Other companies |
|---|---|---|
| VAMDRUP REVISIONSKONTOR | Audit | 0 companies |
| Peter Jakobsen Daugaard | Management | 0 companies |