| Revenue | DKK 195K | — |
| EBITDA | DKK -102K | -120% |
| Net profit | DKK 618K | +63% |
| Total assets | DKK 4,8M | +10% |
| Equity | DKK 4,7M | +15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | — | — | 0 | -256 | 245 | — | — | — | — | — | — | — | 195 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -177 | -184 |
| EBITDA | -6 | -7 | -7 | 34 | 611 | 684 | 1.014 | 888 | 1.099 | 1.425 | 1.134 | 1.287 | 514 | -102 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -29 | -29 | -34 | -35 | -47 | -47 | -49 | -70 | -51 |
| EBIT | -6 | -7 | -7 | 34 | 611 | 656 | 985 | 854 | 1.064 | 1.378 | 1.086 | 1.239 | 444 | -153 |
| Net financials | 115 | 269 | 342 | -3 | 9 | 24 | 191 | 66 | 51 | 227 | 100 | 320 | 237 | 771 |
| Profit before tax | 109 | 262 | 335 | 31 | 620 | 680 | 917 | 756 | 1.074 | 1.475 | 1.025 | 1.270 | 440 | 618 |
| Tax | -0 | -0 | -0 | -0 | -0 | 31 | 147 | 139 | 223 | 305 | 199 | 227 | 61 | -0 |
| Net profit | 109 | 262 | 335 | 31 | 620 | 649 | 770 | 617 | 850 | 1.170 | 826 | 1.043 | 380 | 618 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 350 | 550 | 764 | 541 | 1.394 | 2.837 | 3.493 | 3.337 | 3.633 | 4.467 | 4.046 | 4.526 | 4.373 | 4.813 |
| Equity | 254 | 420 | 644 | 526 | 1.251 | 1.796 | 2.460 | 2.327 | 2.566 | 2.936 | 3.322 | 3.715 | 4.095 | 4.713 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 786 | 847 | 754 | 758 | 723 | 513 | 174 | 44 | 33 |
| Short-term debt | 96 | 130 | 120 | 15 | 144 | 255 | 186 | 256 | 308 | 809 | 212 | 637 | 234 | 67 |
| Total debt | 96 | 130 | 120 | 15 | 144 | 1.041 | 1.032 | 1.010 | 1.066 | 1.531 | 725 | 811 | 278 | 101 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Deputy | Deputy | 2003 | — | — |
VC Deputy | Deputy | 2003 | — | — |
FS Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Deputy | 0 companies |
| Victor Christoffersen | Deputy | 0 companies |
| Finn Sejer Lunde | Management | 0 companies |