| Revenue | DKK 369K | +335% |
| EBITDA | DKK 1,1M | +119% |
| Net profit | DKK 919K | +50% |
| Total assets | DKK 10,7M | +9% |
| Equity | DKK 8,4M | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 425 | 239 | 389 | 295 | 232 | 429 | 545 | 849 | 1.193 | 361 | 1.924 | 154 | 85 | 369 |
| Staff expenses | -82 | -36 | -0 | -0 | -0 | -0 | -0 | -32 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 341 | 146 | 368 | 121 | -40 | 429 | 545 | 692 | 2.159 | 361 | 1.924 | -610 | 515 | 1.129 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 79 | -205 | -304 | -247 | -262 | -59 | -94 | -26 | -4 | -0 |
| EBIT | 341 | 146 | 368 | 121 | -118 | 224 | 241 | 445 | 1.897 | 302 | 1.829 | -637 | 510 | 1.129 |
| Net financials | -146 | -146 | -105 | -117 | -109 | -81 | -82 | -72 | -144 | 466 | -63 | 272 | 279 | 812 |
| Profit before tax | 195 | 0 | 263 | 4 | -227 | 143 | 158 | 373 | 1.752 | 768 | 1.766 | -364 | 789 | 1.181 |
| Tax | 293 | -25 | 6 | -24 | -75 | 11 | 18 | 149 | 237 | 149 | 373 | -80 | 178 | 262 |
| Net profit | -98 | 25 | 257 | 28 | -152 | 132 | 141 | 223 | 1.515 | 618 | 1.393 | -284 | 611 | 919 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.758 | 7.317 | 7.057 | 6.937 | 6.664 | 6.552 | 6.813 | 6.837 | 8.412 | 8.342 | 9.881 | 9.047 | 9.842 | 10.701 |
| Equity | — | — | 3.311 | 3.339 | 3.187 | 3.229 | 3.370 | 3.593 | 5.109 | 5.727 | 7.120 | 6.838 | 7.449 | 8.368 |
| Long-term debt | 2.255 | 2.336 | 2.273 | 4.435 | 3.473 | 3.489 | 3.359 | 3.223 | 3.175 | 1.902 | 1.004 | 914 | 860 | 805 |
| Short-term debt | 1.164 | 1.629 | 1.209 | 1.156 | 1.462 | 1.381 | 1.590 | 1.407 | 1.384 | 1.497 | 1.357 | 1.068 | 1.206 | 1.034 |
| Total debt | 3.419 | 3.965 | 3.482 | 3.598 | 3.476 | 4.870 | 4.948 | 4.629 | 4.559 | 3.398 | 2.361 | 1.982 | 2.067 | 1.839 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
JK | Audit | 2002 | — | — |
TS | Audit | 1991 | — | — |
MR Audit | Audit | 1990 | — | — |
IL Audit | Audit | 2000 | — | — |
SS Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jens Kristian Kjeldgaard | Audit | 0 companies |
| Thomas Sigvald Pedersen | Audit | 0 companies |
| Multi Revivion | Audit | 0 companies |
| Inge Lise Hemmingsen | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Shahina Jahan Dad | Board of Directors | 0 companies |
| Marianne Raunbak Møller | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |