| Revenue | DKK -1,8M | +1871% |
| EBITDA | DKK -1,8M | -1871% |
| Net profit | DKK 94,9M | +22% |
| Total assets | DKK 730,1M | +5% |
| Equity | DKK 704,9M | +16% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.635 | 39.464 | 40.081 | 46.408 | 57.120 | 63.828 | 72.900 | 83.721 | 87.860 | -249 | -72 | -107 | -91 | -1.803 |
| Staff expenses | -2.552 | -7.431 | -7.513 | -6.212 | -7.083 | -7.838 | -8.546 | -9.912 | -12.989 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 83 | 32.033 | 32.568 | 40.196 | 50.038 | 55.874 | 64.320 | 73.809 | 74.857 | -249 | -72 | -107 | -91 | -1.803 |
| Depreciation & amort. | -37 | -5.330 | -8.230 | -8.499 | -10.801 | -7.295 | -8.584 | -9.269 | -11.004 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 47 | 26.703 | 24.338 | 31.697 | 39.237 | 48.579 | 55.735 | 64.541 | 63.853 | -249 | -72 | -107 | -91 | -1.803 |
| Net financials | 8.781 | -9.990 | -8.189 | -9.971 | -7.204 | -5.383 | -4.794 | -2.082 | -1.304 | 59.647 | 91.642 | 72.206 | 77.097 | 96.566 |
| Profit before tax | 8.828 | 16.713 | 16.149 | 21.726 | 31.982 | 43.196 | 50.942 | 62.459 | 62.550 | 59.399 | 91.569 | 72.099 | 77.005 | 94.764 |
| Tax | 405 | 2.657 | 3.587 | 5.283 | 6.595 | 9.581 | 11.397 | 13.975 | 13.877 | -178 | -131 | -927 | -613 | -113 |
| Net profit | 8.423 | 14.056 | 12.562 | 16.443 | 25.386 | 33.616 | 39.545 | 48.484 | 48.673 | 59.576 | 91.701 | 73.026 | 77.618 | 94.877 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 104.372 | 462.964 | 459.781 | 468.811 | 538.707 | 504.544 | 531.333 | 565.683 | 674.520 | 447.530 | 587.689 | 625.421 | 693.861 | 730.127 |
| Equity | 69.557 | 83.613 | 96.366 | 112.880 | 138.232 | 171.947 | 211.492 | 260.720 | 308.660 | 367.707 | 459.407 | 532.433 | 610.051 | 704.928 |
| Long-term debt | 0 | 297.581 | 284.034 | 284.518 | 315.831 | 241.488 | 226.730 | 208.357 | 231.656 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 34.734 | 71.789 | 65.835 | 50.229 | 60.694 | 65.934 | 62.902 | 62.334 | 97.214 | 79.823 | 128.282 | 92.988 | 83.811 | 25.199 |
| Total debt | 34.734 | 369.369 | 349.870 | 334.748 | 376.524 | 307.422 | 289.633 | 270.691 | 328.870 | 79.823 | 128.282 | 92.988 | 83.811 | 25.199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HV | Audit | 1994 | — | — |
OB Audit | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Holger Videbæk Jensen | Audit | 0 companies |
| Ole Buch Hansen | Audit | 0 companies |