| Revenue | DKK 26K | +1386% |
| EBITDA | DKK 144K | +26% |
| Net profit | DKK 11K | +508% |
| Total assets | DKK 7,1M | -11% |
| Equity | DKK 6,7M | -1% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -12 | -34 | -13 | 75 | 194 | 243 | 74 | 81 | 5 | 333 | 53 | 2 | 26 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | -12 | -34 | -13 | 75 | 194 | 243 | 74 | 81 | 64 | 145 | 19 | 115 | 144 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -52 | -89 | -87 | -87 | -92 | -109 | -109 | -96 | -111 | -124 |
| EBIT | -16 | -12 | -34 | -13 | 23 | 105 | 156 | -13 | -11 | -45 | 36 | -77 | 4 | 20 |
| Net financials | 279 | 287 | 397 | 216 | 156 | 292 | 463 | -337 | -27 | 18 | 9 | -48 | -2 | -6 |
| Profit before tax | 263 | 275 | 363 | 203 | 179 | 397 | 618 | -351 | -38 | -27 | 45 | -125 | 2 | 14 |
| Tax | 22 | 22 | 20 | 13 | 3 | 16 | 27 | -8 | -6 | -6 | 10 | -31 | 1 | 3 |
| Net profit | 241 | 252 | 343 | 190 | 176 | 381 | 591 | -343 | -32 | -21 | 35 | -94 | 2 | 11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.011 | 6.218 | 6.549 | 6.552 | 11.103 | 11.365 | 11.759 | 11.173 | 13.300 | 13.221 | 13.244 | 7.994 | 8.013 | 7.144 |
| Equity | 5.896 | 6.100 | 6.395 | 6.535 | 6.662 | 6.992 | 7.531 | 7.135 | 7.049 | 6.973 | 6.952 | 6.801 | 6.744 | 6.693 |
| Long-term debt | 0 | 0 | 0 | 0 | 4.257 | 4.162 | 4.054 | 3.893 | 1.975 | 1.973 | 1.974 | 0 | 0 | 0 |
| Short-term debt | 115 | 118 | 155 | 17 | 181 | 210 | 174 | 145 | 4.275 | 4.275 | 4.318 | 1.193 | 1.269 | 451 |
| Total debt | 115 | 118 | 155 | 17 | 4.438 | 4.372 | 4.228 | 4.037 | 6.250 | 6.248 | 6.293 | 1.193 | 1.269 | 451 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FE Audit | Audit | 1984 | — | — |
PD Audit | Audit | 1984 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1984 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Erik Madsen | Audit | 0 companies |
| Per Ditlev Larsen | Audit | 0 companies |