| Revenue | DKK 2,1M | +2% |
| EBITDA | DKK 2M | +2% |
| Net profit | DKK 357K | -54% |
| Total assets | DKK 38,9M | +9% |
| Equity | DKK 22,9M | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 861 | 833 | 386 | 639 | 1.197 | 1.566 | 2.226 | 1.480 | 1.592 | 1.636 | 1.885 | 1.887 | 2.055 | 2.102 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -150 | -120 | -120 | -120 |
| EBITDA | 861 | 833 | 386 | 639 | 1.197 | 1.566 | 2.226 | 1.480 | 1.592 | 1.636 | 1.735 | 1.767 | 1.935 | 1.982 |
| Depreciation & amort. | -48 | -55 | -63 | -33 | -179 | -327 | -327 | -338 | -404 | -485 | -573 | -595 | -595 | -596 |
| EBIT | 814 | 778 | 322 | 606 | 1.018 | 1.239 | 1.899 | 1.142 | 1.188 | 1.152 | 1.161 | 1.172 | 1.340 | 1.386 |
| Net financials | -312 | -260 | -264 | -237 | -608 | -538 | -502 | -395 | -479 | -575 | -446 | -172 | -340 | -776 |
| Profit before tax | 502 | 518 | 58 | 369 | 410 | 701 | 1.397 | 747 | 709 | 576 | 715 | 1.000 | 1.000 | 609 |
| Tax | 112 | 130 | -44 | 66 | 102 | 158 | 273 | 167 | 156 | 127 | 158 | 260 | 221 | 253 |
| Net profit | 390 | 388 | 102 | 304 | 309 | 543 | 1.125 | 580 | 553 | 449 | 557 | 740 | 780 | 357 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.995 | 12.311 | 12.340 | 16.272 | 24.470 | 25.402 | 24.901 | 24.739 | 27.631 | 31.690 | 35.927 | 36.375 | 35.761 | 38.871 |
| Equity | 1.594 | 1.982 | 2.084 | 5.888 | 6.197 | 6.740 | 7.865 | 8.445 | 8.998 | 9.448 | 23.005 | 22.745 | 23.024 | 22.881 |
| Long-term debt | 5.290 | 4.924 | 4.557 | 4.193 | 8.825 | 8.205 | 6.187 | 5.682 | 5.997 | 5.414 | 9.287 | 8.585 | 7.939 | 8.529 |
| Short-term debt | 4.748 | 4.959 | 5.263 | 5.442 | 8.591 | 9.521 | 10.034 | 9.568 | 11.486 | 15.582 | 2.293 | 3.630 | 3.313 | 5.908 |
| Total debt | 10.039 | 9.883 | 9.820 | 9.635 | 17.416 | 17.726 | 16.221 | 15.250 | 17.483 | 20.996 | 11.580 | 12.215 | 11.252 | 14.437 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DC Management | Management | 2004 | — | — |
MT Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PEMEY 32 HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Carmelo Totaro | Management | 0 companies |
| Michel Totaro | Management | 0 companies |