| Revenue | DKK 2,6M | +35% |
| EBITDA | DKK 2,4M | +25% |
| Net profit | DKK 1,8M | +27% |
| Total assets | DKK 7,7M | +11% |
| Equity | DKK 5,6M | +16% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.705 | 1.839 | 1.354 | 1.607 | 1.532 | 1.585 | 1.685 | 1.739 | 1.725 | 1.764 | 1.874 | 1.953 | 2.628 |
| Staff expenses | -369 | -422 | -495 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.272 | 1.417 | 859 | 1.607 | 1.532 | 1.585 | 1.685 | 1.739 | 1.725 | 1.764 | 1.874 | 1.953 | 2.433 |
| Depreciation & amort. | -6.480 | -392 | -180 | -210 | -210 | -210 | -210 | -210 | -210 | -210 | -210 | -210 | -210 |
| EBIT | -5.207 | 1.025 | 679 | 1.397 | 1.322 | 1.375 | 1.475 | 1.529 | 1.515 | 1.554 | 1.664 | 1.743 | 2.224 |
| Net financials | 41 | 53 | 132 | 118 | -1 | -1 | 17 | 12 | 6 | -2 | 7 | 32 | 27 |
| Profit before tax | -2.583 | 1.078 | 811 | 1.515 | 1.322 | 1.375 | 1.492 | 1.541 | 1.521 | 1.552 | 1.671 | 1.775 | 2.251 |
| Tax | 1.291 | 257 | 135 | 356 | 291 | 302 | 328 | 340 | 334 | 341 | 368 | 390 | 495 |
| Net profit | -3.875 | 821 | 676 | 1.159 | 1.031 | 1.072 | 1.164 | 1.201 | 1.186 | 1.211 | 1.303 | 1.384 | 1.755 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.114 | 12.967 | 12.547 | 9.465 | 9.405 | 9.537 | 9.276 | 9.025 | 9.094 | 7.382 | 7.897 | 6.939 | 7.714 |
| Equity | 11.116 | 10.937 | 10.613 | 7.771 | 7.802 | 7.875 | 7.539 | 7.240 | 5.926 | 4.637 | 5.940 | 4.824 | 5.579 |
| Long-term debt | 0 | 0 | 0 | 382 | 382 | 382 | 382 | 382 | 382 | 382 | 382 | 382 | 382 |
| Short-term debt | 1.363 | 1.403 | 1.331 | 679 | 553 | 578 | 618 | 629 | 1.977 | 1.520 | 696 | 818 | 803 |
| Total debt | 1.363 | 1.403 | 1.331 | 1.061 | 935 | 960 | 1.000 | 1.011 | 2.359 | 1.902 | 1.078 | 1.200 | 1.185 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DEVELOPER ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Bruun | Management | 0 companies |