| Revenue | DKK 3,5M | +5457% |
| EBITDA | DKK 3,5M | +5457% |
| Net profit | DKK 2,8M | +21554% |
| Total assets | DKK 3,1M | +69% |
| Equity | DKK 2,8M | +4313% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 75 | 166 | 78 | 38 | 66 | 68 | 95 | 83 | 254 | 74 | 63 | 63 | 3.491 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 119 | 166 | 93 | 38 | 66 | 68 | 95 | 83 | 151 | 74 | 63 | 63 | 3.491 |
| Depreciation & amort. | -14 | -20 | -20 | -20 | -21 | -15 | -12 | -12 | -12 | -12 | -12 | -0 | -0 |
| EBIT | 104 | 146 | 73 | 18 | 45 | 52 | 83 | 72 | 139 | 62 | 51 | 63 | 3.491 |
| Net financials | -174 | -81 | -89 | -140 | -59 | -75 | -61 | -59 | -57 | -55 | -53 | -50 | -42 |
| Profit before tax | -70 | 65 | -16 | -122 | -14 | -23 | 22 | 13 | 83 | 7 | -2 | 13 | 3.449 |
| Tax | 22 | 16 | 7 | 21 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 696 |
| Net profit | -91 | 49 | -24 | -144 | -14 | -23 | 22 | 13 | 83 | 7 | -2 | 13 | 2.753 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.999 | 2.008 | 1.954 | 1.839 | 1.794 | 1.935 | 1.904 | 1.870 | 1.902 | 1.862 | 1.825 | 1.823 | 3.074 |
| Equity | 83 | 132 | 109 | -35 | -49 | -72 | -50 | -37 | 46 | 53 | 51 | 64 | 2.817 |
| Long-term debt | 1.839 | 1.801 | 1.760 | 3.552 | 3.442 | 3.714 | 3.582 | 3.448 | 1.724 | 1.656 | 1.586 | 1.515 | 36 |
| Short-term debt | 77 | 75 | 85 | 98 | 122 | 150 | 163 | 183 | 132 | 153 | 188 | 244 | 221 |
| Total debt | 1.916 | 1.875 | 1.845 | 1.874 | 3.564 | 3.864 | 3.745 | 3.631 | 1.857 | 1.809 | 1.774 | 1.759 | 257 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GE Management | Management | 1997 | — | — |
EH Audit | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2010 | |
| Individual | 33.3% | 33.3% | 2010 | |
| Individual | 15.0% | 15.0% | 1997 | |
| Individual | 33.3% | 33.3% | 2023 | |
| Individual | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Ekkard Jens Andersen | Management | 0 companies |
| Erik Hebsgaard Munk | Audit | 0 companies |
| Sonja Hagense Sofie Andersen | Board of Directors | 0 companies |