| Revenue | DKK 6,8M | +22% |
| EBITDA | DKK 5,7M | +40% |
| Net profit | DKK 3,4M | +74% |
| Total assets | DKK 127M | +1% |
| Equity | DKK 69,8M | +5% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.679 | -1.728 | — | 5.681 | 4.318 | 4.058 | 6.578 | 4.703 | 6.331 | 6.579 | 6.376 | 5.551 | 6.795 |
| Staff expenses | -0 | -0 | -0 | -705 | -595 | -645 | -795 | -1.065 | -1.269 | -1.249 | -1.293 | -1.489 | -1.594 |
| EBITDA | -1.679 | -749 | 0 | 14.360 | 21.992 | 3.513 | 6.486 | 4.553 | 5.062 | 5.329 | 333 | 4.063 | 5.701 |
| Depreciation & amort. | -0 | -0 | -0 | -15 | 4 | -0 | -8 | -33 | -42 | -0 | -33 | -33 | -33 |
| EBIT | -1.679 | -749 | 0 | 14.345 | 21.988 | 3.513 | 6.478 | 4.519 | 5.021 | 5.329 | 300 | 4.029 | 5.668 |
| Net financials | -1.331 | -10.339 | 0 | 8.658 | 17.377 | -939 | -494 | -240 | -1.121 | 344 | -731 | -1.786 | -1.251 |
| Profit before tax | -441 | 10.568 | 0 | 13.579 | 21.103 | 2.475 | 5.280 | 3.364 | 3.900 | 5.673 | -431 | 2.244 | 4.417 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.303 | 867 | 214 | 306 | 1.054 |
| Net profit | -330 | 10.040 | 0 | 10.610 | 16.449 | 2.943 | 4.119 | 2.681 | 2.597 | 4.806 | -645 | 1.937 | 3.363 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 55.690 | 40.400 | 0 | 102.934 | 120.948 | 131.313 | 132.332 | 131.963 | 131.118 | 131.518 | 127.010 | 126.335 | 127.036 |
| Equity | 9.766 | 961 | 0 | 36.755 | 51.729 | 55.336 | 59.055 | 61.042 | 62.112 | 66.340 | 64.945 | 66.471 | 69.834 |
| Long-term debt | -24.153 | -21.257 | 0 | 44.628 | 42.768 | 50.733 | 47.854 | 45.522 | 87.792 | 87.125 | 43.164 | 40.804 | 38.515 |
| Short-term debt | -16.342 | -13.353 | 0 | 8.509 | 9.389 | 9.711 | 9.723 | 9.494 | 9.206 | 5.704 | 3.986 | 4.221 | 3.667 |
| Total debt | -40.495 | -34.610 | 0 | 53.137 | 52.158 | 60.444 | 57.577 | 55.016 | 53.102 | 49.266 | 47.150 | 45.025 | 42.182 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Audit | Audit | 1998 | — | — |
EH | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jacques Peronard | Audit | 0 companies |
| Erik Halfdan Hultquist | Audit | 0 companies |
| Saber Sefrioui | Chairman | 0 companies |
| Noufissa Benazouz | Board of Directors | 0 companies |
| Yassir Sefrioui | Board of Directors | 0 companies |
| Zouheir Sefrioui | Board of Directors | 0 companies |