| Revenue | DKK 308K | +15% |
| EBITDA | DKK 308K | +15% |
| Net profit | DKK 1,3M | -21% |
| Total assets | DKK 7,5M | -4% |
| Equity | DKK 5,2M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15 | 125 | 133 | 134 | 140 | 144 | 151 | 151 | 153 | 153 | 161 | 200 | 269 | 308 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 19 | 325 | 533 | 434 | 490 | 544 | 151 | 148 | 153 | 152 | 161 | 200 | 269 | 308 |
| Depreciation & amort. | -0 | -20 | -20 | -20 | -20 | -20 | -0 | -0 | -0 | -0 | -7 | -21 | -21 | -0 |
| EBIT | 19 | 304 | 512 | 414 | 470 | 524 | 151 | 148 | 153 | 152 | 154 | 179 | 248 | 308 |
| Net financials | -47 | 147 | 343 | 255 | 318 | 390 | 526 | 425 | 760 | 1.395 | 944 | 1.722 | 1.583 | 1.037 |
| Profit before tax | -32 | 251 | 456 | 370 | 438 | 514 | 677 | 576 | 913 | 1.548 | 1.098 | 1.901 | 1.831 | 1.346 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 17 | 21 | 5 | 108 | 2 | 157 | 138 | -0 |
| Net profit | -32 | 251 | 456 | 370 | 438 | 514 | 660 | 552 | 908 | 1.440 | 1.096 | 1.745 | 1.693 | 1.346 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.213 | 3.077 | 3.172 | 3.029 | 2.993 | 2.923 | 3.256 | 3.644 | 4.296 | 5.692 | 9.671 | 10.367 | 7.834 | 7.485 |
| Equity | 845 | 904 | 1.359 | 1.620 | 1.958 | 2.371 | 2.699 | 3.052 | 3.849 | 5.176 | 6.158 | 7.784 | 5.350 | 5.196 |
| Long-term debt | 1.565 | 1.385 | 1.201 | 1.017 | 832 | 498 | 462 | 426 | 389 | 456 | 2.545 | 2.346 | 2.110 | 1.821 |
| Short-term debt | 803 | 789 | 611 | 393 | 202 | 54 | 94 | 166 | 58 | 60 | 968 | 237 | 374 | 469 |
| Total debt | 2.368 | 2.174 | 1.812 | 1.410 | 1.035 | 552 | 557 | 592 | 447 | 516 | 3.514 | 2.582 | 2.484 | 2.290 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 | |
| Individual | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Møller | Audit | 0 companies |