| Revenue | DKK 1,1M | +3512% |
| EBITDA | DKK 1,1M | +3512% |
| Net profit | DKK 924K | +114% |
| Total assets | DKK 5,3M | -12% |
| Equity | DKK 5,1M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -183 | -139 | -71 | -84 | -29 | -13 | 25 | 20 | -34 | -4 | 26 | 14 | 30 | 1.075 |
| Staff expenses | -96 | -148 | -90 | -115 | -265 | -107 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -179 | -287 | -161 | -199 | -294 | -258 | 25 | 20 | -146 | -10 | 26 | 14 | 30 | 1.075 |
| Depreciation & amort. | -50 | -69 | -56 | -107 | -139 | -85 | -11 | -11 | -10 | -6 | -6 | -6 | -6 | -4 |
| EBIT | -229 | -355 | -217 | -306 | -433 | -343 | 14 | 9 | -156 | -16 | 20 | 8 | 24 | 1.071 |
| Net financials | 499 | 456 | 669 | 773 | -0 | 216 | 222 | 148 | 130 | 1.080 | -546 | 262 | 531 | 8 |
| Profit before tax | 271 | 100 | 452 | 467 | -433 | -126 | 236 | 157 | -26 | 1.065 | -526 | 269 | 555 | 1.079 |
| Tax | 74 | 26 | 112 | 130 | -113 | -28 | 52 | 35 | 36 | 237 | -114 | 63 | 123 | 156 |
| Net profit | 197 | 75 | 340 | 337 | -320 | -99 | 185 | 122 | -62 | 828 | -411 | 206 | 431 | 924 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.140 | 11.451 | 10.898 | 11.844 | 10.676 | 9.646 | 8.970 | 8.477 | 7.046 | 7.613 | 6.733 | 6.146 | 6.015 | 5.290 |
| Equity | 10.740 | 10.015 | 9.555 | 9.093 | 7.973 | 7.074 | 6.459 | 5.981 | 5.319 | 5.847 | 5.135 | 4.841 | 4.703 | 5.126 |
| Long-term debt | 1.188 | 1.157 | 1.119 | 2.264 | 2.346 | 2.295 | 2.241 | 2.188 | 1.317 | 1.282 | 1.264 | 1.254 | 1.223 | 74 |
| Short-term debt | 208 | 279 | 223 | 487 | 357 | 277 | 271 | 308 | 411 | 485 | 334 | 51 | 90 | 90 |
| Total debt | 1.396 | 1.436 | 1.342 | 2.751 | 2.703 | 2.571 | 2.511 | 2.496 | 1.727 | 1.767 | 1.598 | 1.305 | 1.313 | 164 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
P | Audit | 1991 | — | — |
RL Audit | Audit | 1978 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers | Audit | 0 companies |
| Robert Lagstrøm | Audit | 0 companies |