| Revenue | DKK 53K | +33% |
| EBITDA | DKK 53K | +33% |
| Net profit | DKK 63K | +2111% |
| Total assets | DKK 1,3M | +0% |
| Equity | DKK 507K | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 14 | 11 | 26 | 14 | 9 | 3 | 28 | 8 | 20 | 40 | 53 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -317 | -507 | -572 | 14 | 11 | 26 | 14 | 9 | 3 | 28 | 8 | 20 | 40 | 53 |
| Depreciation & amort. | 21 | 21 | 21 | -21 | -21 | -21 | -21 | -21 | -21 | -21 | -21 | -21 | -21 | -21 |
| EBIT | -338 | -528 | -593 | -7 | -10 | 5 | -7 | -12 | -18 | 8 | -13 | -1 | 19 | 33 |
| Net financials | -287 | -510 | -577 | 464 | -60 | -7 | 31 | 25 | 9 | 88 | 21 | 55 | -18 | 53 |
| Profit before tax | -311 | -521 | -604 | 457 | -70 | -3 | 24 | 12 | -9 | 96 | 8 | 54 | 1 | 86 |
| Tax | 1 | -1 | -13 | 20 | -0 | -0 | -0 | 1 | 2 | 25 | 6 | 16 | 4 | 23 |
| Net profit | -311 | -520 | -591 | 437 | -70 | -3 | 24 | 11 | -11 | 71 | 2 | 38 | -3 | 63 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.128 | 2.209 | 1.666 | 2.118 | 2.064 | 1.701 | 1.674 | 1.671 | 1.459 | 1.428 | 1.350 | 1.341 | 1.291 | 1.294 |
| Equity | 1.686 | 1.070 | 479 | 916 | 746 | 733 | 747 | 748 | 529 | 486 | 479 | 507 | 494 | 507 |
| Long-term debt | 918 | 918 | 918 | 918 | 918 | 918 | 918 | 918 | 907 | 860 | 814 | 779 | 745 | 710 |
| Short-term debt | 524 | 221 | 269 | 284 | 399 | 49 | 9 | 5 | 23 | 81 | 57 | 55 | 52 | 77 |
| Total debt | 1.442 | 1.139 | 1.187 | 1.202 | 1.317 | 967 | 927 | 923 | 930 | 941 | 871 | 834 | 797 | 787 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Founder | Founder | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 33.3% | 33.3% | 2024 | |
| Individual | 33.3% | 33.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Erik Nielsen | Founder | 0 companies |