| Revenue | DKK 507K | +12% |
| EBITDA | DKK 507K | +12% |
| Net profit | DKK 1,1M | +40% |
| Total assets | DKK 8,8M | +11% |
| Equity | DKK 7,3M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 142 | 288 | 279 | 279 | 265 | 611 | 460 | 451 | 429 | 522 | 542 | 567 | 453 | 507 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 142 | 288 | 279 | 279 | 265 | 611 | 460 | 451 | 429 | 522 | 542 | 567 | 453 | 507 |
| Depreciation & amort. | -61 | -143 | -143 | -143 | -143 | -143 | -122 | -122 | -122 | -130 | -129 | -101 | -131 | -431 |
| EBIT | 82 | 145 | 135 | 136 | 121 | 468 | 339 | 329 | 308 | 392 | 413 | 466 | 323 | 76 |
| Net financials | -49 | -129 | -113 | -107 | 554 | 660 | 158 | -28 | 488 | 292 | 208 | 356 | 548 | 1.109 |
| Profit before tax | 33 | 16 | 22 | 29 | 676 | 1.128 | 497 | 301 | 796 | 684 | 621 | 822 | 871 | 1.185 |
| Tax | 8 | 4 | 8 | 8 | 7 | 80 | 57 | 59 | 56 | 77 | 87 | 103 | 74 | 70 |
| Net profit | 24 | 12 | 14 | 21 | 668 | 1.048 | 440 | 242 | 739 | 607 | 534 | 719 | 797 | 1.115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.264 | 2.523 | 2.393 | 2.278 | 4.810 | 7.294 | 6.477 | 6.307 | 7.227 | 7.635 | 7.553 | 7.500 | 7.959 | 8.821 |
| Equity | 155 | 167 | 181 | 202 | 2.656 | 3.601 | 3.741 | 3.875 | 4.504 | 5.001 | 5.422 | 5.673 | 6.348 | 7.328 |
| Long-term debt | 1.105 | 1.096 | 1.051 | 1.003 | 954 | 2.147 | 2.044 | 1.938 | 1.855 | 1.759 | 1.646 | 1.538 | 1.413 | 1.293 |
| Short-term debt | 1.003 | 1.260 | 1.161 | 1.072 | 1.200 | 1.546 | 692 | 493 | 868 | 875 | 485 | 289 | 183 | 200 |
| Total debt | 2.109 | 2.356 | 2.212 | 2.076 | 2.154 | 3.693 | 2.736 | 2.431 | 2.723 | 2.634 | 2.131 | 1.827 | 1.597 | 1.492 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Audit | Audit | 1997 | — | — |
OJ Founder | Founder | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Iversen | Audit | 0 companies |
| Ole Jepsen | Founder | 0 companies |