| Revenue | DKK 313K | +12% |
| EBITDA | DKK 71K | +17% |
| Net profit | DKK -154K | -3% |
| Total assets | DKK 8M | -7% |
| Equity | DKK 6,1M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 72 | 83 | 160 | 108 | 89 | 33 | 237 | 245 | 427 | 397 | 564 | 690 | 279 | 313 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -168 | -204 | -204 | -236 |
| EBITDA | 72 | 83 | 160 | 106 | 89 | 33 | 237 | 245 | 427 | 393 | 370 | 483 | 60 | 71 |
| Depreciation & amort. | 28 | -28 | -52 | -42 | -29 | -31 | -49 | -57 | -78 | -89 | -97 | -113 | -72 | -68 |
| EBIT | 44 | 55 | 108 | 64 | 60 | 2 | 188 | 188 | 349 | 305 | 273 | 370 | -12 | 3 |
| Net financials | 1.100 | 1.367 | 253 | -541 | 680 | 4.669 | -988 | -585 | -370 | 8 | -126 | -222 | -165 | -187 |
| Profit before tax | 1.144 | 1.422 | 361 | -477 | 741 | 4.671 | -800 | -397 | -20 | 312 | 147 | 148 | -177 | -184 |
| Tax | 83 | 102 | 117 | 99 | 93 | 105 | 35 | 32 | 56 | 37 | 35 | 121 | -29 | -30 |
| Net profit | 1.062 | 1.321 | 244 | -576 | 647 | 4.566 | -835 | -429 | -76 | 275 | 112 | 26 | -148 | -154 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.573 | 7.946 | 7.556 | 6.594 | 6.810 | 11.090 | 9.223 | 9.854 | 10.697 | 11.530 | 11.177 | 9.668 | 8.532 | 7.950 |
| Equity | 5.316 | 5.676 | 5.771 | 5.095 | 5.372 | 9.835 | 7.712 | 6.933 | 6.677 | 6.772 | 6.704 | 6.613 | 6.342 | 6.062 |
| Long-term debt | 2.081 | 1.995 | 1.231 | 1.181 | 1.129 | 1.078 | 1.096 | 2.523 | 3.594 | 4.260 | 4.044 | 2.821 | 2.027 | 116 |
| Short-term debt | 176 | 275 | 554 | 318 | 309 | 177 | 414 | 396 | 424 | 497 | 427 | 234 | 163 | 1.772 |
| Total debt | 2.257 | 2.270 | 1.785 | 1.499 | 1.438 | 1.255 | 1.510 | 2.919 | 4.019 | 4.757 | 4.472 | 3.055 | 2.190 | 1.888 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Agerbo Nielsen | Board of Directors | 0 companies |
| Søren Nielsen | Board of Directors | 0 companies |