| Revenue | DKK 552K | +18% |
| EBITDA | DKK 552K | +18% |
| Net profit | DKK 414K | +80% |
| Total assets | DKK 7,1M | +1% |
| Equity | DKK 1M | +68% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 596 | 592 | 608 | 685 | 555 | 586 | 510 | 432 | 606 | 468 | 552 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 596 | 592 | 608 | 685 | 555 | 586 | 510 | 432 | 606 | 468 | 552 |
| Depreciation & amort. | -84 | -84 | -84 | -84 | -84 | -3.803 | -184 | -184 | -732 | -132 | -0 |
| EBIT | 512 | 508 | 524 | 600 | 471 | -3.217 | 326 | 248 | -126 | 336 | 552 |
| Net financials | -374 | -299 | -271 | -255 | -240 | -257 | -136 | -108 | -87 | -64 | -66 |
| Profit before tax | 138 | 209 | 253 | 345 | 230 | -3.474 | 190 | 140 | -213 | 272 | 486 |
| Tax | -1 | 49 | 55 | 61 | 51 | -192 | 36 | 25 | 68 | 43 | 72 |
| Net profit | 139 | 161 | 198 | 284 | 180 | -3.282 | 154 | 115 | -281 | 229 | 414 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.309 | 12.154 | 12.004 | 12.067 | 12.151 | 8.200 | 8.078 | 8.033 | 7.131 | 7.072 | 7.121 |
| Equity | 852 | 1.013 | 1.210 | 1.495 | 1.675 | 393 | 547 | 661 | 381 | 610 | 1.024 |
| Long-term debt | 8.347 | 7.969 | 7.183 | 6.792 | 9.765 | 7.336 | 7.029 | 6.741 | 6.181 | 5.907 | 4.071 |
| Short-term debt | 2.980 | 3.015 | 3.428 | 3.589 | 493 | 471 | 502 | 631 | 569 | 555 | 2.027 |
| Total debt | 11.327 | 10.984 | 10.611 | 10.381 | 10.258 | 7.807 | 7.531 | 7.372 | 6.751 | 6.462 | 6.097 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FZ Management | Management | 2007 | — | — |
AO Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TEO-INVEST ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Zinn Oversø | Management | 0 companies |
| Anne-Lise Oversø | Management | 0 companies |