| Revenue | DKK 180K | +0% |
| EBITDA | DKK 148K | +43% |
| Net profit | DKK 65K | +165% |
| Total assets | DKK 2,3M | -2% |
| Equity | DKK 1,6M | +4% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.805 | 2.052 | 1.773 | 1.182 | -94 | -45 | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 180 |
| Staff expenses | -1.837 | -1.752 | -1.770 | -1.555 | -83 | -109 | -29 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -32 | 300 | 3 | -373 | -177 | -154 | 25 | 105 | 233 | 79 | 161 | 98 | 103 | 148 |
| Depreciation & amort. | -292 | -280 | -229 | -174 | -177 | -177 | -49 | -49 | -49 | -49 | -49 | -49 | -49 | -49 |
| EBIT | -324 | 20 | -225 | -547 | -354 | -332 | -24 | 56 | 185 | 30 | 112 | 50 | 55 | 99 |
| Net financials | 54 | 33 | -67 | -33 | -53 | -48 | -47 | -45 | -39 | -37 | 44 | -29 | -12 | 2 |
| Profit before tax | -271 | 53 | -293 | -580 | -407 | -379 | -71 | 11 | 145 | -7 | 76 | 21 | 27 | 76 |
| Tax | -62 | 20 | -63 | -37 | -133 | 38 | -0 | 3 | -59 | -2 | -0 | 5 | 3 | 11 |
| Net profit | -209 | 33 | -230 | 293 | -274 | -417 | -38 | 8 | 204 | -5 | 77 | 16 | 24 | 65 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.659 | 5.257 | 4.680 | 4.100 | 3.355 | 2.758 | 2.503 | 2.441 | 2.506 | 2.535 | 2.475 | 2.419 | 2.370 | 2.323 |
| Equity | 2.215 | 2.152 | 1.922 | 2.215 | 1.791 | 1.249 | 1.211 | 1.218 | 1.423 | 1.418 | 1.494 | 1.511 | 1.535 | 1.600 |
| Long-term debt | 1.597 | 1.522 | 1.433 | 1.116 | 1.056 | 991 | 927 | 847 | 771 | 700 | 629 | 545 | 468 | 388 |
| Short-term debt | 1.467 | 1.180 | 985 | 392 | 275 | 248 | 127 | 135 | 130 | 237 | 172 | 179 | 180 | 137 |
| Total debt | 3.064 | 2.702 | 2.418 | 1.508 | 1.331 | 1.238 | 1.054 | 982 | 901 | 937 | 801 | 724 | 648 | 525 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HA | Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Ardal Andersen | Audit | 0 companies |