| Revenue | DKK 409K | -2% |
| EBITDA | DKK 409K | -2% |
| Net profit | DKK 7,5M | -1% |
| Total assets | DKK 69,4M | +25% |
| Equity | DKK 59,1M | +14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 350 | 302 | 344 | 314 | 1.071 | 424 | 436 | 319 | 446 | 443 | 1.397 | 183 | 418 | 409 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 350 | 302 | 344 | 314 | 1.071 | 424 | 436 | 319 | 446 | 443 | 1.397 | 183 | 418 | 409 |
| Depreciation & amort. | -0 | -0 | -0 | 40 | 44 | 45 | -45 | -46 | -46 | -40 | -40 | -40 | -40 | -40 |
| EBIT | 350 | 302 | 344 | 275 | 1.027 | 378 | 390 | 274 | 400 | 403 | 1.357 | 143 | 378 | 369 |
| Net financials | -111 | -111 | -105 | -94 | -94 | 783 | 6.764 | 4.593 | 494 | 6.749 | 17.879 | 1.407 | 7.293 | 7.110 |
| Profit before tax | 239 | 190 | 238 | 181 | 933 | 1.161 | 7.155 | 4.866 | 894 | 7.153 | 19.236 | 1.550 | 7.639 | 7.480 |
| Tax | 60 | 46 | 57 | 47 | 215 | 72 | 88 | 66 | 96 | 313 | 78 | 38 | 87 | 8 |
| Net profit | 180 | 144 | 181 | 133 | 718 | 1.089 | 7.067 | 4.801 | 798 | 6.840 | 19.158 | 1.512 | 7.552 | 7.472 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.117 | 7.020 | 7.168 | 7.399 | 8.116 | 9.271 | 16.019 | 20.364 | 20.929 | 27.854 | 46.574 | 47.989 | 55.468 | 69.361 |
| Equity | 2.124 | 2.068 | 2.201 | 2.286 | 3.004 | 3.893 | 10.960 | 15.760 | 16.558 | 23.398 | 42.556 | 44.067 | 51.619 | 59.091 |
| Long-term debt | 4.578 | 4.578 | 4.578 | 4.578 | 4.578 | 4.578 | 4.238 | 3.986 | 3.784 | 3.961 | 3.568 | 3.468 | 3.433 | 3.262 |
| Short-term debt | 333 | 294 | 312 | 463 | 462 | 728 | 749 | 546 | 516 | 423 | 378 | 382 | 345 | 7.008 |
| Total debt | 4.911 | 4.872 | 4.890 | 5.041 | 5.040 | 5.306 | 4.987 | 4.532 | 4.299 | 4.384 | 3.946 | 3.850 | 3.777 | 10.270 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GL Audit | Audit | 2005 | — | — |
TK Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| G L B A/S | Audit | 0 companies |
| Thomas Kottal Kløcher Hansen | Founder | 0 companies |