| Revenue | DKK 249K | -6% |
| EBITDA | DKK 849K | +262% |
| Net profit | DKK 622K | +311% |
| Total assets | DKK 9,5M | +7% |
| Equity | DKK 758K | +456% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 292 | 309 | 306 | 292 | 491 | 261 | 213 | 294 | 287 | 294 | 293 | 265 | 249 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 292 | 309 | 2.600 | 292 | 511 | 341 | 473 | 374 | 387 | 414 | 203 | 235 | 849 |
| Depreciation & amort. | -0 | -0 | 1.147 | -500 | 10 | 40 | 130 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 292 | 309 | 1.453 | -208 | 501 | 301 | 343 | 374 | 387 | 414 | 203 | 235 | 849 |
| Net financials | -303 | -234 | -228 | -237 | 238 | -238 | -332 | -316 | -394 | -356 | -644 | -562 | -321 |
| Profit before tax | -11 | 75 | 1.225 | -445 | 739 | 63 | 11 | 58 | 45 | 57 | -441 | -327 | 528 |
| Tax | -1 | 789 | -0 | -0 | -0 | -0 | -0 | -0 | 26 | -5 | -68 | -33 | -93 |
| Net profit | -10 | -715 | 1.225 | -445 | 739 | 63 | 11 | 58 | 19 | 62 | -373 | -295 | 622 |
| Item | 2012 | 2013 | 2014 | 2015 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.101 | 9.357 | 10.486 | 10.061 | 8.601 | 8.564 | 8.688 | 8.769 | 8.860 | 8.980 | 8.896 | 8.866 | 9.466 |
| Equity | 286 | -429 | 797 | 352 | 1.091 | 654 | 665 | 723 | 742 | 804 | 431 | 136 | 758 |
| Long-term debt | 9.386 | 9.320 | 18.523 | 18.436 | 11.423 | 10.811 | 10.190 | 9.572 | 11.834 | 5.826 | 5.736 | 5.644 | 5.551 |
| Short-term debt | 428 | 465 | 428 | 491 | 1.798 | 2.504 | 2.928 | 3.259 | 2.201 | 2.350 | 2.729 | 3.086 | 3.158 |
| Total debt | 9.815 | 9.786 | 9.689 | 9.709 | 7.510 | 7.910 | 13.118 | 8.046 | 8.118 | 8.176 | 8.465 | 8.730 | 8.708 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2005 | — | — |
HJ Management | Management | 2016 | — | — |
SH Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AFS Statsautoriserede Revisorer ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Edvard Nielsen | Management | 0 companies |
| Henning Juel Møller | Management | 0 companies |
| Søren Hemming Corrêa Nielsen | Management | 0 companies |