| Revenue | DKK 760K | -34% |
| EBITDA | DKK 785K | +148% |
| Net profit | DKK 861K | -2% |
| Total assets | DKK 10,9M | -7% |
| Equity | DKK 8,4M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 520 | 636 | 632 | 363 | 489 | 615 | 676 | 743 | 1.003 | 1.098 | 1.006 | 1.157 | 760 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 376 | 636 | 632 | 612 | 528 | 721 | 715 | 895 | 1.120 | 1.229 | 1.193 | 317 | 785 |
| Depreciation & amort. | -4 | -4 | -11 | -5 | -0 | -0 | -2 | -9 | -9 | -9 | -7 | -0 | -0 |
| EBIT | 372 | 633 | 621 | 606 | 528 | 721 | 712 | 886 | 1.111 | 1.220 | 1.186 | 317 | 785 |
| Net financials | -295 | -184 | -122 | -145 | -75 | -105 | -90 | -51 | -106 | -117 | 1.347 | 611 | 222 |
| Profit before tax | 77 | 186 | 303 | 462 | 453 | 616 | 623 | 834 | 1.005 | 1.104 | 2.533 | 927 | 1.007 |
| Tax | 21 | 36 | 14 | 107 | 88 | 136 | 139 | 183 | 225 | 251 | 312 | 45 | 146 |
| Net profit | 56 | 150 | 289 | 355 | 365 | 479 | 484 | 651 | 780 | 852 | 2.221 | 883 | 861 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.432 | 1.479 | 1.554 | 4.878 | 5.065 | 5.342 | 5.308 | 6.890 | 9.367 | 10.508 | 11.473 | 11.699 | 10.937 |
| Equity | -2.576 | -2.427 | -2.138 | 1.089 | 1.454 | 1.933 | 2.417 | 3.069 | 3.848 | 4.701 | 6.922 | 7.687 | 8.426 |
| Long-term debt | 3.440 | 3.397 | 3.284 | 3.060 | 2.895 | 2.704 | 1.317 | 2.293 | 3.696 | 4.082 | 2.702 | 2.647 | 1.967 |
| Short-term debt | 568 | 509 | 408 | 675 | 641 | 608 | 1.463 | 1.386 | 1.652 | 1.529 | 1.612 | 1.315 | 488 |
| Total debt | 4.008 | 3.906 | 3.692 | 3.736 | 3.536 | 3.312 | 2.781 | 3.679 | 5.348 | 5.611 | 4.315 | 3.961 | 2.456 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Andersen | Board of Directors | 0 companies |
| Jørgen Flodgaard | Chairman | 0 companies |