| Revenue | DKK 284K | -16% |
| EBITDA | DKK 284K | -16% |
| Net profit | DKK 662K | +172% |
| Total assets | DKK 9,9M | +6% |
| Equity | DKK 3,6M | +22% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 248 | 105 | 67 | 60 | 38 | 146 | 162 | 179 | 188 | 83 | 243 | 324 | 338 | 284 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 178 | 105 | 67 | 60 | 38 | 146 | 162 | 179 | 188 | 83 | 243 | 324 | 338 | 284 |
| Depreciation & amort. | 88 | -88 | -88 | -88 | -697 | -88 | -88 | -88 | -88 | -88 | -166 | -247 | -249 | -249 |
| EBIT | 90 | 17 | -21 | -28 | -660 | 58 | 74 | 91 | 100 | -5 | 77 | 77 | 89 | 35 |
| Net financials | -1.171 | -10 | -120 | -27 | 248 | -371 | 663 | 627 | 832 | -339 | -1.063 | -179 | -1.002 | 627 |
| Profit before tax | -1.081 | 7 | -141 | -55 | -411 | -313 | 738 | 718 | 932 | -344 | -985 | -102 | -913 | 662 |
| Tax | -218 | 15 | -9 | -161 | 43 | -0 | -0 | -97 | -81 | 178 | -0 | -0 | -0 | -0 |
| Net profit | -862 | -8 | -132 | 106 | -454 | -313 | 738 | 815 | 1.013 | -522 | -985 | -102 | -913 | 662 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.865 | 6.765 | 6.420 | 6.301 | 5.828 | 5.295 | 5.925 | 6.455 | 7.330 | 11.414 | 10.496 | 10.293 | 9.309 | 9.858 |
| Equity | 4.733 | 4.628 | 4.268 | 4.274 | 3.719 | 3.259 | 3.996 | 4.657 | 5.603 | 4.969 | 3.983 | 3.881 | 2.968 | 3.630 |
| Long-term debt | 1.701 | 1.620 | 1.538 | 2.907 | 2.736 | 2.531 | 2.326 | 2.120 | 1.915 | 9.539 | 8.984 | 8.515 | 8.030 | 4.248 |
| Short-term debt | 318 | 390 | 496 | 573 | 741 | 771 | 766 | 738 | 770 | 986 | 1.411 | 1.579 | 1.792 | 1.980 |
| Total debt | 2.019 | 2.010 | 2.034 | 2.027 | 2.109 | 2.036 | 1.929 | 1.798 | 1.727 | 6.446 | 6.513 | 6.412 | 6.341 | 6.228 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 15.0% | 2019 | |
| Individual | 25.0% | 15.0% | 2019 | |
| Individual | 25.0% | 15.0% | 2019 | |
| Individual | 5.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Amanda Margaret Elmelund | Board of Directors | 0 companies |
| Henrik Bernt Sanders | Chairman | 0 companies |