| Revenue | DKK 238K | +146% |
| EBITDA | DKK 108K | +12% |
| Net profit | DKK 54K | +15% |
| Total assets | DKK 991K | -2% |
| Equity | DKK 183K | +42% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 120 | 96 | 96 | 66 | 39 | -2 | 121 | 194 | 180 | 26 | 49 | 97 | 238 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -130 |
| EBITDA | 114 | 65 | 65 | 66 | 39 | -2 | 121 | 105 | 152 | 26 | 49 | 97 | 108 |
| Depreciation & amort. | -17 | -17 | -17 | -17 | -17 | -17 | -17 | -17 | -17 | -17 | -17 | -17 | -17 |
| EBIT | 97 | 48 | 48 | 50 | 22 | -19 | 104 | 88 | 135 | 9 | 32 | 80 | 91 |
| Net financials | -36 | -53 | -51 | -48 | -46 | -43 | -41 | -38 | -40 | -32 | -29 | -25 | -22 |
| Profit before tax | 61 | -5 | -3 | 1 | -24 | -62 | 63 | 50 | 95 | -24 | 4 | 55 | 69 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 13 | -0 | -0 | 8 | 15 |
| Net profit | 61 | -5 | -3 | 1 | -24 | -62 | 63 | 50 | 82 | -24 | 4 | 47 | 54 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.195 | 1.178 | 1.161 | 1.144 | 1.127 | 1.110 | 1.093 | 1.076 | 1.059 | 1.042 | 1.027 | 1.008 | 991 |
| Equity | 0 | -5 | -7 | -6 | -30 | -92 | -29 | 20 | 102 | 79 | 82 | 129 | 183 |
| Long-term debt | 1.072 | 1.029 | 984 | 936 | 886 | 834 | 778 | 720 | 672 | 595 | 527 | 456 | 382 |
| Short-term debt | 122 | 153 | 184 | 214 | 271 | 369 | 344 | 336 | 285 | 369 | 418 | 423 | 427 |
| Total debt | 1.195 | 1.183 | 1.169 | 1.150 | 1.158 | 1.203 | 1.122 | 1.056 | 957 | 964 | 945 | 879 | 808 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Founder | Founder | 2004 | — | — |
PM Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
NM Founder | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Høy Simonsen | Founder | 0 companies |
| Peter Mallemuk Work Graae | Chief Executive Officer | 0 companies |
| Niels Miteq Work Graae | Founder | 0 companies |