| Revenue | DKK 149K | +32% |
| EBITDA | DKK 149K | +32% |
| Net profit | DKK 69K | +462% |
| Total assets | DKK 1,6M | -21% |
| Equity | DKK 810K | -33% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 195 | 190 | 164 | 170 | 174 | 149 | 169 | 85 | 77 | 165 | 164 | 113 | 149 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 204 | 178 | 160 | 164 | 154 | 172 | 133 | 155 | 54 | 54 | 144 | 91 | 113 | 149 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -103 | -0 | -7 | -7 | -7 | -7 | -7 | -7 | -7 |
| EBIT | 204 | 178 | 160 | 164 | 154 | 69 | 133 | 147 | 46 | 47 | 137 | 83 | 105 | 141 |
| Net financials | 3 | -120 | -87 | 4 | -41 | -18 | 144 | -8 | -209 | 11 | 212 | 23 | -120 | -48 |
| Profit before tax | 208 | 58 | 73 | 168 | 114 | 51 | 277 | 139 | -163 | 58 | 348 | 95 | -15 | 93 |
| Tax | 29 | 22 | 27 | 4 | 24 | 11 | 25 | 18 | -10 | 18 | 30 | 14 | 4 | 24 |
| Net profit | 178 | 36 | 45 | 54 | 90 | 40 | 251 | 121 | -152 | 40 | 319 | 74 | -19 | 69 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.973 | 2.949 | 2.901 | 2.251 | 2.318 | 2.227 | 2.337 | 2.334 | 2.042 | 2.053 | 2.249 | 2.048 | 1.987 | 1.568 |
| Equity | 992 | 932 | 977 | 1.031 | 1.121 | 1.061 | 1.213 | 1.233 | 981 | 1.021 | 1.339 | 1.223 | 1.204 | 810 |
| Long-term debt | 1.422 | 1.351 | 1.283 | 834 | 803 | 749 | 762 | 655 | 603 | 561 | 578 | 452 | 356 | 310 |
| Short-term debt | 370 | 465 | 527 | 265 | 271 | 283 | 219 | 291 | 292 | 295 | 145 | 178 | 234 | 257 |
| Total debt | 1.889 | 1.912 | 1.810 | 1.099 | 1.074 | 1.032 | 981 | 946 | 895 | 856 | 724 | 630 | 591 | 568 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TR Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Rudolf Rejndrup | Audit | 0 companies |