| Revenue | DKK 505K | -47% |
| EBITDA | DKK 482K | -49% |
| Net profit | DKK 1,9M | -48% |
| Total assets | DKK 60,6M | +4% |
| Equity | DKK 58,8M | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 397 | 398 | 495 | 508 | 570 | 130 | 817 | 723 | 788 | 481 | 640 | 1.008 | 950 | 505 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -23 |
| EBITDA | 397 | 398 | 495 | 508 | 570 | 130 | 817 | 723 | 788 | 481 | 640 | 1.008 | 950 | 482 |
| Depreciation & amort. | -184 | -184 | -188 | -194 | -194 | -299 | -317 | -369 | -388 | -374 | -408 | -408 | -411 | -418 |
| EBIT | 213 | 214 | 307 | 314 | 376 | -169 | 500 | 354 | 400 | 106 | 232 | 600 | 539 | 64 |
| Net financials | 3.930 | 3.942 | 2.862 | 1.871 | 256 | 2.111 | -951 | 6.591 | 4.409 | 6.759 | -9.691 | 2.535 | 4.224 | 2.420 |
| Profit before tax | 4.018 | 4.157 | 3.169 | 2.185 | 632 | 1.942 | -452 | 6.945 | 4.809 | 6.866 | -9.460 | 3.134 | 4.763 | 2.484 |
| Tax | 621 | 772 | 663 | 438 | 91 | 382 | -160 | 1.041 | 1.053 | 1.510 | -2.083 | 689 | 1.044 | 542 |
| Net profit | 3.397 | 3.385 | 2.507 | 1.747 | 541 | 1.560 | -292 | 5.905 | 3.756 | 5.356 | -7.377 | 2.445 | 3.719 | 1.942 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 45.976 | 48.005 | 49.599 | 49.723 | 49.727 | 50.269 | 49.276 | 53.922 | 56.179 | 59.898 | 50.892 | 53.566 | 58.247 | 60.604 |
| Equity | 44.634 | 46.819 | 48.125 | 48.672 | 48.613 | 48.973 | 48.081 | 52.485 | 54.491 | 58.097 | 50.720 | 53.165 | 56.884 | 58.826 |
| Long-term debt | -920 | -844 | -875 | -945 | -1.054 | 1.162 | 1.068 | 1.417 | 1.582 | 1.640 | 0 | 0 | 0 | 0 |
| Short-term debt | 422 | 342 | 599 | 106 | 60 | 134 | 127 | 20 | 107 | 162 | 172 | 157 | 75 | 120 |
| Total debt | 422 | 342 | 599 | 106 | 60 | 134 | 127 | 20 | 107 | 162 | 172 | 157 | 75 | 120 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Rikke Lilienthal Henriksen | Board of Directors | 0 companies |
| Ole Jespersen | Board of Directors | 0 companies |
| Peter Erik Hansen | Board of Directors | 0 companies |
| Steffan Lilienthal | Board of Directors | 0 companies |
| Åse Petersen | Chairman | 0 companies |