| Revenue | DKK 2M | +52% |
| EBITDA | DKK 1,2M | +79% |
| Net profit | DKK 1M | +2% |
| Total assets | DKK 5,6M | +17% |
| Equity | DKK 5,3M | +12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 463 | 239 | 468 | 196 | 331 | 569 | 597 | 899 | 325 | 1.091 | 2.810 | 1.225 | 1.313 | 1.995 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -114 | -163 | -87 | -91 | -246 | -271 |
| EBITDA | 291 | 127 | 170 | 63 | 235 | 435 | 467 | 720 | 42 | 594 | 1.920 | 666 | 649 | 1.164 |
| Depreciation & amort. | -3 | -0 | -5 | -8 | -8 | -8 | -8 | -13 | -13 | -13 | -13 | -13 | -0 | -0 |
| EBIT | 288 | 127 | 165 | 55 | 227 | 428 | 459 | 707 | 30 | 581 | 1.907 | 653 | 649 | 1.164 |
| Net financials | 122 | -15 | 75 | -55 | 59 | 132 | 31 | 61 | 16 | 234 | -490 | 260 | 634 | 144 |
| Profit before tax | 411 | 113 | 240 | 1 | 286 | 560 | 489 | 768 | 46 | 814 | 1.417 | 913 | 1.284 | 1.308 |
| Tax | 83 | 27 | 58 | -0 | 66 | 124 | 109 | 168 | 10 | 182 | 315 | 204 | 282 | 289 |
| Net profit | 328 | 85 | 182 | 1 | 220 | 436 | 380 | 599 | 36 | 633 | 1.102 | 709 | 1.001 | 1.019 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.461 | 1.289 | 1.304 | 1.109 | 1.266 | 1.444 | 1.480 | 1.971 | 1.765 | 2.598 | 3.742 | 4.339 | 4.816 | 5.628 |
| Equity | 1.412 | 1.247 | 1.259 | 1.085 | 1.155 | 1.291 | 1.321 | 1.780 | 1.706 | 2.339 | 3.441 | 4.150 | 4.740 | 5.309 |
| Long-term debt | 14 | 0 | 33 | 0 | 46 | 112 | 92 | 141 | 0 | 144 | 274 | 167 | 18 | 234 |
| Short-term debt | 35 | 41 | 11 | 24 | 65 | 42 | 67 | 49 | 60 | 115 | 27 | 22 | 59 | 85 |
| Total debt | 50 | 42 | 45 | 24 | 111 | 154 | 159 | 190 | 60 | 259 | 301 | 189 | 77 | 319 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
PR Audit | Audit | 1990 | — | — |
PE Management | Management | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2000 | |
| Individual | 50.0% | 50.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Poul Rexen Thomsen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |