| Revenue | DKK -70K | -168% |
| EBITDA | DKK -75K | -174% |
| Net profit | DKK 23K | -66% |
| Total assets | DKK 721K | +48% |
| Equity | DKK 656K | +115% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 162 | 46 | 62 | 57 | 139 | -107 | 46 | 120 | 12 | -46 | 72 | 104 | -70 |
| Staff expenses | -18 | -0 | -8 | -2 | -20 | -45 | -10 | -20 | -29 | -37 | -25 | -3 | -5 |
| EBITDA | 145 | 60 | 54 | 55 | 119 | -152 | 36 | 100 | -17 | -83 | 47 | 101 | -75 |
| Depreciation & amort. | 7 | -7 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 137 | 53 | 54 | 55 | 119 | -152 | 36 | 100 | -17 | -83 | 47 | 101 | -75 |
| Net financials | 3 | -4 | -1 | -16 | -24 | -2 | 3 | 6 | -5 | -2 | -2 | -9 | 84 |
| Profit before tax | 140 | 69 | 53 | 38 | 95 | -154 | 39 | 106 | -22 | -85 | 45 | 93 | 8 |
| Tax | 60 | 7 | 90 | 10 | 22 | -32 | 10 | 6 | -4 | -15 | 10 | 24 | -14 |
| Net profit | 81 | 62 | -37 | 28 | 73 | -121 | 29 | 100 | -18 | -70 | 34 | 68 | 23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 379 | 306 | 304 | 400 | 505 | 461 | 557 | 560 | 409 | 347 | 405 | 486 | 721 |
| Equity | 319 | 257 | 221 | 249 | 322 | 200 | 229 | 301 | 282 | 203 | 237 | 305 | 656 |
| Long-term debt | 1 | -3 | 0 | 11 | 1 | 1 | 58 | 1 | 1 | 1 | 1 | 1 | 1 |
| Short-term debt | 59 | -46 | 83 | 141 | 182 | 260 | 269 | 258 | 126 | 143 | 167 | 180 | 63 |
| Total debt | 60 | -49 | 83 | 151 | 183 | 261 | 328 | 259 | 127 | 144 | 168 | 181 | 64 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Management | Management | 1982 | — | — |
JP Management | Management | 2011 | — | — |
JG Unofficial title | Unofficial title | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Ranch Poulsen | Management | 0 companies |
| Jens Peter Kastoft-Christensen | Management | 0 companies |
| Jan Godballe Børjesson | Unofficial title | 0 companies |