| Revenue | DKK 28K | +5% |
| EBITDA | DKK 16K | +130% |
| Net profit | DKK 1K | +156% |
| Total assets | DKK 3,6M | +4% |
| Equity | DKK 606K | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 358 | 400 | 352 | 421 | 301 | 215 | 311 | 61 | 62 | 59 | 75 | 35 | 27 | 28 |
| Staff expenses | -76 | -48 | -38 | -98 | -84 | -65 | -29 | -36 | -14 | -18 | -16 | -13 | -19 | -11 |
| EBITDA | 282 | 352 | 18 | 322 | 217 | 150 | 282 | 26 | 48 | 39 | 58 | 21 | 7 | 16 |
| Depreciation & amort. | -0 | -0 | -50 | -25 | -0 | -15 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 282 | 352 | -32 | 297 | 217 | 135 | 282 | 26 | 48 | 39 | 58 | 21 | 7 | 16 |
| Net financials | -264 | -258 | -260 | -237 | -202 | -123 | -24 | -23 | -22 | -10 | -2 | -13 | -9 | -15 |
| Profit before tax | 18 | 94 | -292 | 61 | 15 | 12 | 258 | 3 | 26 | 28 | 57 | 8 | -2 | 1 |
| Tax | 6 | 24 | 39 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 10 | 2 | -0 | -0 |
| Net profit | 13 | 70 | -331 | 61 | 15 | 12 | 258 | 3 | 26 | 28 | 47 | 6 | -2 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.391 | 7.399 | 7.101 | 7.077 | 6.260 | 4.060 | 4.048 | 3.664 | 3.537 | 3.438 | 3.549 | 3.436 | 3.428 | 3.571 |
| Equity | 1.071 | 1.131 | 800 | 861 | 875 | 284 | 542 | 545 | 572 | 555 | 601 | 607 | 605 | 606 |
| Long-term debt | 4.139 | 4.070 | 3.993 | 3.941 | 3.015 | 2.387 | 2.232 | 2.225 | 2.144 | 2.062 | 1.977 | 1.892 | 1.807 | 1.730 |
| Short-term debt | 1.779 | 1.761 | 1.833 | 1.800 | 2.064 | 1.389 | 1.274 | 893 | 822 | 821 | 971 | 937 | 1.016 | 1.234 |
| Total debt | 5.917 | 5.832 | 5.826 | 5.740 | 5.079 | 3.776 | 3.505 | 3.118 | 2.966 | 2.883 | 2.948 | 2.829 | 2.823 | 2.964 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Stahlfest | Audit | 0 companies |