| Revenue | DKK 272K | +19% |
| EBITDA | DKK 272K | +19% |
| Net profit | DKK 2,3M | +8% |
| Total assets | DKK 19,9M | +1% |
| Equity | DKK 12,8M | +21% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 553 | 581 | 549 | 394 | 1.048 | 16 | 15 | 7 | 18 | 35 | 38 | -179 | 228 | 272 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 292 | 581 | 549 | 394 | 1.048 | 16 | 15 | 7 | 18 | 35 | 38 | -386 | 228 | 272 |
| Depreciation & amort. | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -30 | -73 | -73 |
| EBIT | 284 | 573 | 540 | 386 | 1.040 | 8 | 7 | -1 | 10 | 27 | 29 | -415 | 155 | 200 |
| Net financials | 392 | -116 | -90 | -91 | -105 | 1.132 | 853 | 613 | 193 | 1.331 | 1.929 | 1.573 | 1.926 | 2.090 |
| Profit before tax | 209 | 456 | 451 | 295 | 935 | 1.140 | 860 | 612 | 602 | 1.359 | 1.959 | 1.158 | 2.081 | 2.290 |
| Tax | 19 | -20 | -26 | -10 | -18 | -10 | -6 | 2 | -114 | -33 | -2 | -133 | -60 | -28 |
| Net profit | 190 | 476 | 477 | 304 | 952 | 1.150 | 867 | 610 | 716 | 1.391 | 1.961 | 1.291 | 2.141 | 2.318 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.185 | 4.832 | 5.084 | 7.218 | 6.687 | 7.849 | 8.605 | 8.247 | 8.653 | 9.938 | 10.892 | 18.460 | 19.602 | 19.857 |
| Equity | 1.762 | 2.190 | 2.570 | 2.776 | 3.629 | 4.677 | 5.440 | 5.944 | 6.302 | 6.893 | 8.534 | 9.165 | 10.646 | 12.842 |
| Long-term debt | 1.228 | 1.251 | 1.255 | 1.427 | 1.289 | 1.258 | 1.121 | 1.070 | 1.183 | 1.205 | 1.322 | 3.758 | 3.803 | 3.715 |
| Short-term debt | 1.195 | 1.391 | 1.258 | 3.016 | 1.770 | 1.914 | 2.044 | 1.233 | 1.169 | 1.840 | 1.035 | 5.537 | 5.153 | 3.301 |
| Total debt | 2.423 | 2.642 | 2.513 | 4.443 | 3.059 | 3.172 | 3.165 | 2.303 | 2.351 | 3.045 | 2.358 | 9.295 | 8.956 | 7.015 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GL Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| G L B A/S | Audit | 0 companies |