| Revenue | DKK 2,1M | +7338% |
| EBITDA | DKK 340K | +1093% |
| Net profit | DKK 431K | +1289% |
| Total assets | DKK 21M | -76% |
| Equity | DKK 18,9M | -72% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.301 | 1.900 | 1.900 | 1.900 | 1.900 | 0 | — | — | 1.973 | 547 | 552 | 28 | 2.118 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.778 |
| EBITDA | 1.820 | 2.458 | 2.169 | 2.221 | 2.862 | 1.520 | 1.757 | 1.875 | 1.973 | 547 | 552 | 28 | 340 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.820 | 2.458 | 2.169 | 2.221 | 2.862 | 1.520 | 1.757 | 1.875 | 1.973 | 547 | 552 | 28 | 340 |
| Net financials | 7.764 | -76 | -79 | 1.615 | 2.408 | 4.156 | -935 | -1.125 | -1.095 | 0 | -0 | 11 | 216 |
| Profit before tax | 9.584 | 2.382 | 2.090 | 3.836 | 5.270 | 5.676 | 822 | 750 | 878 | 547 | 552 | 40 | 556 |
| Tax | 2.121 | -738 | 647 | 414 | 760 | 357 | 378 | 431 | 347 | 65 | 126 | 9 | 125 |
| Net profit | 7.463 | 3.387 | 1.864 | 3.422 | 4.510 | 5.319 | 444 | 318 | 531 | 482 | 426 | 31 | 431 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 105.782 | 11.626 | 13.351 | 17.121 | 21.260 | 27.383 | 27.243 | 27.677 | 29.446 | 87.532 | 86.324 | 86.071 | 21.042 |
| Equity | 92.440 | 10.842 | 12.406 | 3.628 | 7.838 | 12.757 | 12.801 | 12.579 | 25.010 | 69.486 | 68.652 | 67.923 | 18.864 |
| Long-term debt | 11.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.163 |
| Short-term debt | 1.980 | 545 | 627 | 13.277 | 13.206 | 14.410 | 13.416 | 12.949 | 1.192 | 1.361 | 987 | 1.463 | 1.014 |
| Total debt | 13.017 | 545 | 627 | 13.277 | 13.206 | 14.410 | 13.416 | 12.949 | 1.192 | 1.361 | 987 | 1.463 | 2.177 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 1985 | — | — |
BB Audit | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2014 | |
| Individual | 33.3% | 0.0% | 2014 | |
| Individual | 0.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Johannesen | Audit | 0 companies |
| Bjarne Bertelsen | Audit | 0 companies |