| Revenue | DKK 1,3M | +15% |
| EBITDA | DKK 1,3M | +186% |
| Net profit | DKK 1M | +433% |
| Total assets | DKK 11,3M | -24% |
| Equity | DKK 6,9M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 981 | 980 | 976 | 1.020 | 1.036 | 1.189 | 1.313 | 1.302 | 1.429 | 1.434 | 1.387 | 1.092 | 1.098 | 1.258 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 702 | 839 | 602 | 745 | 756 | 932 | 953 | 1.031 | 1.001 | 1.129 | 867 | 580 | 441 | 1.258 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -118 | -118 | -118 | -118 | -118 | -118 | -118 |
| EBIT | 702 | 839 | 602 | 745 | 756 | 932 | 953 | 913 | 883 | 1.011 | 749 | 461 | 322 | 1.139 |
| Net financials | -233 | -162 | -141 | -98 | -87 | -86 | -18 | -14 | -15 | -27 | -33 | -15 | -78 | -155 |
| Profit before tax | 469 | 676 | 461 | 647 | 668 | 846 | 934 | 899 | 868 | 984 | 716 | 446 | 244 | 984 |
| Tax | 74 | 166 | 96 | 213 | 143 | 186 | 206 | 224 | 217 | 216 | 157 | 98 | 54 | -32 |
| Net profit | 395 | 511 | 365 | 434 | 525 | 660 | 729 | 675 | 651 | 767 | 558 | 348 | 190 | 1.016 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.859 | 11.848 | 11.843 | 11.838 | 11.839 | 13.911 | 11.976 | 12.749 | 13.430 | 14.266 | 15.109 | 15.460 | 14.880 | 11.269 |
| Equity | 290 | 801 | 1.166 | 1.599 | 2.124 | 2.784 | 3.513 | 4.188 | 4.840 | 5.607 | 5.765 | 6.513 | 6.704 | 6.909 |
| Long-term debt | 1.832 | 1.848 | 1.850 | 1.850 | 1.850 | 2.119 | 2.150 | 2.397 | 2.391 | 2.369 | 2.381 | 2.432 | 2.510 | 4.119 |
| Short-term debt | 9.737 | 9.199 | 8.827 | 8.312 | 7.776 | 8.919 | 6.224 | 6.075 | 6.111 | 6.202 | 6.874 | 6.426 | 5.666 | 240 |
| Total debt | 11.569 | 11.047 | 10.677 | 10.162 | 9.626 | 11.038 | 8.374 | 8.472 | 8.502 | 8.571 | 9.255 | 8.858 | 8.176 | 4.360 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE | Audit | 1997 | — | — |
ET Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Henry Evald Marquardsen | Audit | 0 companies |
| Erik Thørup | Management | 0 companies |