| Revenue | DKK 2,7M | +209% |
| EBITDA | DKK 2,7M | +240% |
| Net profit | DKK 6,2M | +1238% |
| Total assets | DKK 36,7M | +22% |
| Equity | DKK 20,6M | +42% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.314 | 265 | -1.889 | -1.615 | 114 | 1.103 | 666 | 465 | 571 | 694 | 712 | 862 | 2.666 |
| Staff expenses | -605 | -233 | -4 | -0 | -0 | -0 | -0 | -0 | -51 | -123 | -124 | -77 | -1 |
| EBITDA | -1.919 | 33 | -1.893 | -1.615 | 114 | 1.103 | 666 | 465 | 520 | 571 | 588 | 785 | 2.666 |
| Depreciation & amort. | -26 | -34 | -20 | -92 | -93 | -93 | -93 | -93 | -138 | -149 | -168 | -168 | -168 |
| EBIT | -1.945 | -2 | -1.913 | -1.707 | 22 | 1.011 | 573 | 373 | 382 | 422 | 421 | 617 | 2.498 |
| Net financials | -1.121 | 82 | 1.697 | -213 | 179 | -94 | 3.192 | 241 | -130 | -101 | 507 | -84 | 4.232 |
| Profit before tax | -3.066 | 80 | -216 | -1.919 | 200 | 917 | 3.766 | 613 | 253 | 321 | 927 | 533 | 6.730 |
| Tax | -1.212 | -0 | 723 | 71 | -129 | 161 | 65 | -0 | 144 | 74 | 78 | 72 | 558 |
| Net profit | -1.854 | 80 | -939 | -1.990 | 329 | 756 | 3.701 | 613 | 108 | 247 | 850 | 461 | 6.172 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.062 | 17.827 | 26.187 | 23.594 | 23.608 | 24.221 | 27.485 | 28.034 | 27.918 | 29.144 | 29.793 | 30.204 | 36.748 |
| Equity | 9.890 | 11.449 | 10.412 | 8.322 | 8.551 | 9.204 | 12.799 | 13.304 | 13.302 | 13.436 | 14.171 | 14.515 | 20.565 |
| Long-term debt | 6.030 | 6.032 | 15.437 | 14.783 | 14.563 | 14.315 | 14.113 | 13.707 | 13.457 | 14.367 | 14.126 | 13.899 | 13.723 |
| Short-term debt | 142 | 345 | 307 | 387 | 494 | 569 | 375 | 825 | 817 | 925 | 1.002 | 1.226 | 1.817 |
| Total debt | 6.172 | 6.378 | 15.745 | 15.170 | 15.057 | 14.885 | 14.488 | 14.532 | 14.274 | 15.292 | 15.129 | 15.124 | 15.540 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HP | Audit | 1999 | — | — |
PA Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1999 | |
| Individual | 50.0% | 50.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| HH PENSIONS INVEST A/S | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |