| Revenue | DKK 1M | +157% |
| EBITDA | DKK 778K | +437% |
| Net profit | DKK 605K | +7527% |
| Total assets | DKK 4M | -22% |
| Equity | DKK 3,9M | +14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 288 | 392 | 345 | 399 | 345 | 412 | 301 | 344 | 413 | 583 | 400 | 1.030 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -60 | -241 | -273 | -204 | -192 | -255 | -252 |
| EBITDA | 574 | 348 | 288 | 392 | 345 | 399 | 345 | 352 | 60 | 71 | 209 | 391 | 145 | 778 |
| Depreciation & amort. | 74 | 89 | 89 | 89 | 89 | -106 | -109 | -103 | -143 | -208 | -212 | -212 | -206 | -129 |
| EBIT | 501 | 258 | 199 | 303 | 256 | 294 | 235 | 249 | -84 | -137 | -3 | 179 | -61 | 649 |
| Net financials | -552 | -263 | 36 | -127 | 161 | 583 | 33 | 390 | 139 | 101 | -76 | -80 | 51 | 82 |
| Profit before tax | -328 | -10 | 235 | 176 | 416 | 876 | 268 | 639 | 55 | -36 | -79 | 99 | -10 | 731 |
| Tax | -148 | -4 | -15 | -0 | 25 | 29 | 26 | 32 | -39 | -43 | -17 | 23 | -2 | 126 |
| Net profit | -180 | -6 | 251 | 176 | 392 | 847 | 242 | 607 | 94 | 7 | -62 | 76 | -8 | 605 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.044 | 6.895 | 7.096 | 7.059 | 7.288 | 7.725 | 6.955 | 6.825 | 6.691 | 6.444 | 6.429 | 6.188 | 5.181 | 4.016 |
| Equity | 2.022 | 2.016 | 2.462 | 2.540 | 2.828 | 3.572 | 3.709 | 3.909 | 3.892 | 3.786 | 3.610 | 3.567 | 3.437 | 3.907 |
| Long-term debt | 4.331 | 4.052 | 3.580 | 3.474 | 3.240 | 2.995 | 2.767 | 2.623 | 2.524 | 2.375 | 2.223 | 2.069 | 1.341 | 23 |
| Short-term debt | 192 | 828 | 1.054 | 1.036 | 1.200 | 1.121 | 437 | 232 | 252 | 283 | 597 | 552 | 403 | 86 |
| Total debt | 4.523 | 4.880 | 4.634 | 4.509 | 4.440 | 4.116 | 3.204 | 2.855 | 2.777 | 2.657 | 2.820 | 2.621 | 1.743 | 108 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Lund Pedersen | Board of Directors | 0 companies |