| Revenue | DKK 0 | — |
| EBITDA | DKK -4K | +57% |
| Net profit | DKK 1,6M | +194% |
| Total assets | DKK 16,7M | +3% |
| Equity | DKK 8,8M | +22% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 100 | 104 | 102 | 103 | 104 | 106 | 102 | 90 | 87 | 75 | 52 | 167 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 100 | 95 | 94 | 93 | 95 | 93 | 93 | 79 | 74 | 62 | 41 | 156 | -10 | -4 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 100 | 95 | 94 | 93 | 95 | 93 | 93 | 79 | 74 | 62 | 41 | 156 | -10 | -4 |
| Net financials | 178 | 467 | 211 | 140 | 220 | 535 | -493 | 706 | 335 | 1.326 | 1.056 | 353 | 577 | 1.838 |
| Profit before tax | 278 | 561 | 305 | 234 | 315 | 628 | -400 | 785 | 409 | 1.388 | 1.097 | 510 | 567 | 1.833 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 31 | 258 |
| Net profit | 278 | 561 | 305 | 234 | 315 | 628 | -400 | 785 | 409 | 1.388 | 1.097 | 510 | 537 | 1.576 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.361 | 4.408 | 5.162 | 4.466 | 5.910 | 8.454 | 9.877 | 13.103 | 13.752 | 14.462 | 16.897 | 15.466 | 16.158 | 16.679 |
| Equity | 851 | 1.412 | 1.717 | 1.950 | 2.265 | 2.893 | 2.493 | 3.278 | 3.687 | 5.075 | 6.172 | 6.682 | 7.218 | 8.794 |
| Long-term debt | 1.605 | 1.577 | 1.548 | 1.520 | 1.491 | 1.461 | 1.432 | 1.402 | 1.372 | 610 | 581 | 0 | 0 | 0 |
| Short-term debt | 2.905 | 1.419 | 1.896 | 996 | 2.155 | 4.099 | 5.952 | 8.424 | 8.693 | 8.777 | 10.144 | 8.784 | 8.940 | 7.885 |
| Total debt | 4.510 | 2.996 | 3.445 | 2.515 | 3.645 | 5.560 | 7.384 | 9.825 | 10.065 | 9.387 | 10.725 | 8.784 | 8.940 | 7.885 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EK Management | Management | 2004 | — | — |
FH Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2004 | |
| Individual | 33.3% | 33.3% | 2004 | |
| Individual | 33.3% | 33.3% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Else Karin Madsen | Management | 0 companies |
| Finn Hother Madsen | Management | 0 companies |