| Revenue | DKK 457K | +5% |
| EBITDA | DKK 457K | +5% |
| Net profit | DKK 1,1M | +64% |
| Total assets | DKK 16,1M | +14% |
| Equity | DKK 8M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | -7 | -5 | -8 | -8 | -9 | 68 | 121 | 152 | 248 | 243 | 296 | 434 | 457 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | -7 | -5 | -8 | -8 | -9 | 68 | 121 | -24 | 248 | 243 | 296 | 434 | 457 |
| Depreciation & amort. | -0 | -7 | -47 | -77 | 90 | 99 | -159 | -172 | -0 | -225 | -224 | -197 | -204 | -197 |
| EBIT | -14 | -14 | -52 | -85 | -98 | -107 | -91 | -51 | -24 | 23 | 19 | 99 | 230 | 259 |
| Net financials | 482 | 361 | 338 | 548 | 478 | 460 | 568 | 650 | 350 | 657 | 618 | 397 | 493 | 860 |
| Profit before tax | 468 | 348 | 285 | 463 | 380 | 352 | 477 | 599 | 326 | 680 | 637 | 496 | 723 | 1.120 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 11 | 3 | -0 | 15 | 5 | -26 | 42 | 5 |
| Net profit | 468 | 348 | 285 | 463 | 380 | 352 | 466 | 596 | 326 | 665 | 631 | 522 | 681 | 1.115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.826 | 2.121 | 2.358 | 5.436 | 11.110 | 8.750 | 6.593 | 10.711 | 9.619 | 10.126 | 10.543 | 14.030 | 14.115 | 16.112 |
| Equity | 1.767 | 2.067 | 2.304 | 2.767 | 3.097 | 3.399 | 3.813 | 4.356 | 4.628 | 5.238 | 5.813 | 6.278 | 6.900 | 7.954 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.655 | 2.587 | 4.801 | 4.665 | 4.523 | 4.424 | 4.279 | 6.022 |
| Short-term debt | 58 | 55 | 55 | 2.668 | 8.013 | 5.351 | 125 | 3.769 | 190 | 223 | 208 | 3.329 | 2.937 | 2.136 |
| Total debt | 58 | 55 | 55 | 2.668 | 8.013 | 5.351 | 2.780 | 6.355 | 4.991 | 4.888 | 4.730 | 7.753 | 7.215 | 8.158 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DR Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Ringholm | Audit | 0 companies |