| Revenue | DKK -1,1M | +740% |
| EBITDA | DKK -1,7M | -132% |
| Net profit | DKK 71,3M | +25% |
| Total assets | DKK 865,9M | +12% |
| Equity | DKK 801,7M | +10% |
| Employees | 1 | — |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | 4 | 12 | -10 | -58 | 1.689 | 2.121 | 2.335 | 2.247 | 2.195 | 2.201 | -7.692 | -126 | -1.059 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -290 | -451 | -451 | -396 | -409 | -429 | -442 | -10.477 | -619 | -642 |
| EBITDA | — | — | — | — | — | — | — | — | — | 4 | 12 | -10 | -348 | 516 | 1.670 | 1.114 | 1.035 | 720 | 919 | -18.169 | -745 | -1.729 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -4 | -4 | -535 | -642 | -476 | -521 | -606 | -714 | -761 | -797 | -746 |
| EBIT | — | — | — | — | — | — | — | — | — | 4 | 8 | -14 | -352 | -19 | 1.028 | 638 | 514 | 114 | 205 | -18.930 | -1.542 | -2.475 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.776 | 11.598 | 15.656 | 16.399 | 15.387 | 7.911 | 11.107 | 29.511 | 41.153 | 44.702 | 419.487 | 74.952 | 94.219 |
| Profit before tax | — | — | — | — | — | — | — | — | — | 16.780 | 11.606 | 15.572 | 15.907 | 15.228 | 8.736 | 11.745 | 30.025 | 41.267 | 44.907 | 400.557 | 73.410 | 91.744 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2.271 | 1.228 | 1.318 | 625 | 765 | 1.588 | 38 | 1.165 | 2.638 | 2.476 | -14.510 | 16.149 | 20.411 |
| Net profit | — | — | — | — | — | — | — | — | — | 14.509 | 10.378 | 14.254 | 15.282 | 14.463 | 7.148 | 11.707 | 28.860 | 38.629 | 42.431 | 415.067 | 57.261 | 71.333 |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112.326 | 123.025 | 133.094 | 143.527 | 172.902 | 182.069 | 185.169 | 208.850 | 237.184 | 301.050 | 727.227 | 775.446 | 865.911 |
| Equity | — | — | — | — | — | — | — | — | — | 110.214 | 119.538 | 131.164 | 143.418 | 152.989 | 159.292 | 165.177 | 189.199 | 219.559 | 258.399 | 673.075 | 730.336 | 801.669 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.855 | 15.930 | 15.050 | 13.976 | 13.032 | 12.155 | 22.800 | 21.400 | 19.742 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.113 | 3.487 | 1.930 | 109 | 3.058 | 6.847 | 4.942 | 5.675 | 4.593 | 30.496 | 42.752 | 34.410 | 54.371 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.113 | 3.487 | 1.930 | 109 | 19.913 | 22.777 | 19.992 | 19.651 | 17.625 | 42.651 | 54.152 | 45.110 | 64.242 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Jørgen Svendsen | Audit | 0 companies |