| Revenue | DKK 883K | +58% |
| EBITDA | DKK 4,9M | +118% |
| Net profit | DKK 3,8M | +118% |
| Total assets | DKK 38,3M | +13% |
| Equity | DKK 30,2M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.279 | 1.244 | 731 | -25 | 604 | 1.218 | 1.403 | 1.066 | 1.260 | 1.123 | 637 | 608 | 559 | 883 |
| Staff expenses | -15 | -19 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 588 | 811 | 1.748 | 1.011 | 5.146 | 2.256 | 1.886 | 4.993 | 1.564 | 6.237 | 772 | -911 | 2.240 | 4.876 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 588 | 811 | 1.748 | 1.011 | 5.146 | 2.256 | 1.886 | 4.993 | 1.564 | 6.237 | 772 | -911 | 2.240 | 4.876 |
| Net financials | -124 | -395 | -98 | -54 | -42 | -32 | -13 | -2 | -4 | -3 | -2 | 0 | 1 | 0 |
| Profit before tax | 464 | 1.048 | 1.650 | 957 | 5.104 | 2.224 | 1.872 | 4.991 | 1.560 | 6.234 | 770 | -910 | 2.241 | 4.876 |
| Tax | -620 | -0 | 379 | 209 | 1.124 | 489 | 412 | 1.098 | 343 | 1.366 | 157 | -200 | 493 | 1.073 |
| Net profit | 813 | 1.048 | 1.272 | 748 | 3.980 | 1.735 | 1.460 | 3.893 | 1.216 | 4.868 | 613 | -711 | 1.748 | 3.803 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.145 | 14.301 | 15.358 | 16.916 | 21.378 | 22.572 | 23.142 | 27.684 | 27.971 | 33.181 | 33.470 | 32.390 | 33.986 | 38.287 |
| Equity | 7.544 | 8.592 | 9.864 | 10.612 | 14.592 | 16.327 | 17.787 | 21.680 | 21.897 | 25.764 | 26.377 | 25.667 | 26.914 | 30.218 |
| Long-term debt | 532 | 522 | 578 | 497 | 673 | 631 | 653 | 653 | 614 | 561 | 646 | 463 | 639 | 643 |
| Short-term debt | 3.457 | 2.825 | 2.329 | 2.988 | 2.293 | 1.559 | 526 | 309 | 349 | 621 | 194 | 340 | 142 | 256 |
| Total debt | 3.989 | 3.347 | 2.907 | 3.485 | 2.965 | 2.190 | 1.179 | 962 | 963 | 1.183 | 840 | 804 | 781 | 899 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1994 | — | — | |
EG Audit | Audit | 1994 | — | — |
VC Management | Management | 1994 | — | — |
BS Management | Management | 1998 | — | — |
NS Management | Management | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STORSTRØM A/S | Company | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Erik Grzegorczyk | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Bent Skovgaard | Management | 0 companies |
| Nina Steffensen | Management | 0 companies |