| Revenue | DKK 2,7M | +249% |
| EBITDA | DKK 1,1M | +4756% |
| Net profit | DKK 180K | -86% |
| Total assets | DKK 12,3M | -8% |
| Equity | DKK 11,6M | -8% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 826 | 513 | 652 | 978 | 971 | 887 | 811 | 1.615 | 2.321 | 3.136 | 1.647 | 769 | 2.685 |
| Staff expenses | -163 | -96 | -260 | -226 | -268 | -328 | -170 | -104 | -420 | -373 | -641 | -794 | -1.535 |
| EBITDA | 664 | 417 | 393 | 752 | 703 | 559 | 641 | 1.511 | 1.901 | 2.763 | 1.005 | -25 | 1.149 |
| Depreciation & amort. | 21 | -24 | -12 | -19 | -46 | -76 | -82 | -73 | -91 | -103 | -106 | -144 | -223 |
| EBIT | 643 | 393 | 381 | 733 | 656 | 483 | 559 | 1.438 | 1.810 | 2.660 | 899 | -169 | 926 |
| Net financials | 70 | 44 | 101 | 209 | 157 | 671 | -504 | 392 | 450 | 648 | -292 | 1.585 | -634 |
| Profit before tax | 712 | 436 | 482 | 942 | 814 | 1.154 | 55 | 1.830 | 2.260 | 3.308 | 608 | 1.416 | 292 |
| Tax | 179 | 111 | 125 | 229 | 179 | 258 | 16 | 336 | 502 | 732 | 150 | 157 | 112 |
| Net profit | 534 | 325 | 357 | 713 | 635 | 896 | 39 | 1.493 | 1.758 | 2.576 | 458 | 1.259 | 180 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.893 | 4.231 | 4.219 | 4.611 | 8.224 | 8.587 | 8.138 | 9.421 | 11.313 | 13.884 | 13.599 | 13.335 | 12.277 |
| Equity | 3.109 | 3.336 | 3.593 | 4.205 | 4.839 | 5.632 | 5.565 | 6.950 | 8.598 | 11.061 | 11.404 | 12.546 | 11.604 |
| Long-term debt | 0 | 0 | 0 | 0 | 2.517 | 2.426 | 2.336 | 2.246 | 2.156 | 2.066 | 1.975 | 0 | 0 |
| Short-term debt | 783 | 895 | 626 | 407 | 868 | 529 | 237 | 201 | 555 | 758 | 220 | 766 | 621 |
| Total debt | 783 | 895 | 626 | 407 | 3.384 | 2.955 | 2.573 | 2.447 | 2.711 | 2.824 | 2.194 | 766 | 621 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RN | Audit | 2003 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Revisor Niels E. Thrane | Audit | 0 companies |
| Morten Lind Rubæk | Chief Executive Officer | 0 companies |