| Revenue | DKK 677K | +100% |
| EBITDA | DKK 616K | +82% |
| Net profit | DKK 505K | +260% |
| Total assets | DKK 4,1M | +9% |
| Equity | DKK 1,3M | +63% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 308 | 315 | 265 | 272 | 239 | 287 | 258 | 334 | 279 | 287 | 246 | 219 | 338 | 677 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -61 |
| EBITDA | 308 | 315 | 265 | 272 | 239 | 287 | 258 | 334 | 279 | 287 | 246 | 219 | 338 | 616 |
| Depreciation & amort. | 50 | -50 | 50 | -70 | -70 | -89 | -96 | -96 | -80 | -80 | -93 | -138 | -151 | -201 |
| EBIT | 258 | 265 | 215 | 201 | 169 | 198 | 162 | 239 | 199 | 207 | 153 | 81 | 187 | 415 |
| Net financials | -145 | -144 | -142 | -361 | -100 | -10 | 76 | 39 | 35 | -199 | 104 | -233 | -11 | 149 |
| Profit before tax | 114 | 121 | 73 | -159 | 68 | 188 | 238 | 277 | 234 | 8 | 257 | -152 | 177 | 564 |
| Tax | 29 | 31 | 14 | 9 | 15 | 23 | 16 | 25 | 50 | 39 | 29 | -28 | 36 | 59 |
| Net profit | 85 | 89 | 59 | -169 | 53 | 165 | 222 | 252 | 184 | -31 | 229 | -124 | 140 | 505 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.284 | 3.277 | 3.251 | 3.094 | 3.004 | 3.037 | 2.981 | 2.975 | 2.895 | 2.665 | 3.685 | 3.728 | 3.805 | 4.129 |
| Equity | 280 | 369 | 428 | 260 | 313 | 478 | 700 | 853 | 929 | 788 | 903 | 665 | 805 | 1.310 |
| Long-term debt | 2.517 | 2.378 | 2.258 | 2.122 | 1.967 | 1.814 | 1.636 | 1.538 | 1.411 | 1.306 | 1.758 | 1.810 | 1.648 | 1.979 |
| Short-term debt | 472 | 504 | 532 | 598 | 519 | 587 | 585 | 522 | 485 | 455 | 945 | 1.204 | 1.266 | 828 |
| Total debt | 2.989 | 2.882 | 2.789 | 2.720 | 2.486 | 2.401 | 2.220 | 2.061 | 1.896 | 1.761 | 2.704 | 3.014 | 2.914 | 2.807 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OL | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Laurits Vestergaard | Audit | 0 companies |