| Revenue | DKK 1,1M | +15% |
| EBITDA | DKK 1,1M | +15% |
| Net profit | DKK 3,5M | -35% |
| Total assets | DKK 42,4M | +6% |
| Equity | DKK 41,3M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 526 | 553 | 555 | 579 | 597 | 669 | 726 | 778 | 892 | 1.243 | 1.482 | 774 | 941 | 1.084 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 526 | 553 | 555 | 579 | 597 | 669 | 726 | 778 | 892 | 1.243 | 1.482 | 774 | 941 | 1.084 |
| Depreciation & amort. | 503 | 269 | 302 | 341 | -369 | -420 | -440 | -502 | -605 | -573 | -545 | -542 | -586 | -556 |
| EBIT | 23 | 284 | 254 | 239 | 228 | 249 | 286 | 276 | 287 | 670 | 937 | 232 | 354 | 528 |
| Net financials | 1.481 | 1.715 | 1.183 | 1.341 | 2.606 | 2.587 | 3.679 | 2.735 | 2.547 | 4.004 | 860 | 3.764 | 5.619 | 3.248 |
| Profit before tax | 1.504 | 1.999 | 1.437 | 1.579 | 2.834 | 2.836 | 3.965 | 3.046 | 2.834 | 4.674 | 1.796 | 3.996 | 5.973 | 3.776 |
| Tax | 7 | 78 | 86 | 99 | 52 | 267 | 160 | 164 | 219 | 662 | -95 | 383 | 640 | 314 |
| Net profit | 1.497 | 1.921 | 1.351 | 1.481 | 2.782 | 2.569 | 3.805 | 2.882 | 2.615 | 4.012 | 1.891 | 3.613 | 5.333 | 3.462 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.735 | 6.965 | 8.511 | 9.734 | 12.944 | 15.470 | 19.204 | 22.173 | 24.427 | 28.744 | 29.927 | 33.994 | 40.047 | 42.417 |
| Equity | 4.851 | 6.675 | 7.928 | 9.309 | 11.989 | 14.558 | 18.259 | 21.036 | 23.542 | 27.444 | 29.222 | 32.721 | 37.936 | 41.276 |
| Long-term debt | 0 | 0 | 50 | 230 | 737 | 769 | 151 | 253 | 294 | 1.182 | 102 | 640 | 1.371 | 476 |
| Short-term debt | 814 | 223 | 482 | 166 | 218 | 108 | 768 | 837 | 531 | 16 | 464 | 474 | 575 | 494 |
| Total debt | 814 | 223 | 532 | 396 | 955 | 877 | 918 | 1.089 | 825 | 1.198 | 566 | 1.115 | 1.945 | 970 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OR Audit | Audit | 2002 | — | — |
| Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2001 | |
| Individual | 33.3% | 33.3% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| O.A. REVISION A/S | Audit | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |