| Revenue | DKK 614K | +32% |
| EBITDA | DKK 547K | +75% |
| Net profit | DKK 324K | +468% |
| Total assets | DKK 5,9M | -1% |
| Equity | DKK 1,7M | +23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 239 | 211 | 207 | 113 | 139 | 277 | 295 | 254 | 276 | 466 | 614 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -154 | -68 |
| EBITDA | 239 | 211 | 207 | 113 | 139 | 277 | 295 | 254 | 532 | 312 | 547 |
| Depreciation & amort. | -37 | -37 | -46 | -9 | -16 | -22 | -33 | -45 | -31 | -32 | -34 |
| EBIT | 202 | 174 | 161 | 103 | 123 | 255 | 262 | 210 | 500 | 281 | 513 |
| Net financials | -69 | -71 | -57 | -26 | -120 | -201 | -246 | -269 | -263 | -164 | -138 |
| Profit before tax | 133 | 103 | 104 | 77 | 3 | 54 | 16 | -59 | 238 | 116 | 375 |
| Tax | 34 | 13 | 26 | 14 | 1 | 110 | 7 | -7 | -177 | 59 | 51 |
| Net profit | 99 | 89 | 78 | 56 | 2 | 29 | 9 | -52 | 414 | 57 | 324 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.859 | 1.947 | 2.071 | 2.239 | 6.810 | 6.994 | 7.734 | 7.649 | 5.919 | 5.969 | 5.916 |
| Equity | 712 | 801 | 879 | 936 | 938 | 967 | 976 | 924 | 1.338 | 1.395 | 1.719 |
| Long-term debt | 686 | 645 | 608 | 586 | 2.780 | 2.618 | 2.455 | 2.286 | 2.457 | 2.327 | 2.246 |
| Short-term debt | 346 | 394 | 470 | 599 | 2.972 | 3.185 | 4.018 | 4.097 | 1.926 | 1.989 | 1.642 |
| Total debt | 1.032 | 1.039 | 1.078 | 1.185 | 5.752 | 5.803 | 6.473 | 6.383 | 4.383 | 4.316 | 3.888 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1998 | — | — |
MG Audit | Audit | 1999 | — | — |
BK | Audit | 2000 | — | — |
JK Unofficial title | Unofficial title | 2023 | — | — |
JK Management | Management | 1998 | — | — |
OR Audit | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STEEN HEDEGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Michael Georg Vilsen | Audit | 0 companies |
| Børge Kresten Lorenzen | Audit | 0 companies |
| Jens Koefoed Stadum | Unofficial title | 0 companies |
| Jytte Kjølby | Management | 0 companies |
| O.A. REVISION A/S | Audit | 0 companies |