| Revenue | DKK 9,9M | +20% |
| EBITDA | DKK 23,6M | +141% |
| Net profit | DKK 14,9M | +312% |
| Total assets | DKK 349,7M | +5% |
| Equity | DKK 244,7M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 70 | 131 | 1.771 | 1.824 | 5.185 | 7.044 | 5.705 | 7.326 | 8.281 | 9.897 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -447 | -492 | -449 | -456 | -2 | -0 | -0 |
| EBITDA | -5 | 0 | 0 | -2 | -2 | 70 | 1.005 | 2.214 | 4.356 | 14.317 | 29.534 | 11.684 | 3.514 | 9.771 | 23.592 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -12 | -303 | -373 | -492 | -622 | -2.002 | -1.811 | -1.988 | -1.983 |
| EBIT | -5 | 0 | 0 | -2 | -2 | 70 | 992 | 1.911 | 3.983 | 13.825 | 28.912 | 9.682 | 1.703 | 7.783 | 21.609 |
| Net financials | -0 | 0 | -0 | 0 | -0 | -46 | 268 | -133 | -84 | -155 | -448 | -1.540 | -2.554 | -3.147 | -2.531 |
| Profit before tax | -5 | 0 | -0 | -2 | -2 | 24 | 386 | 1.778 | 3.899 | 13.670 | 28.464 | 8.142 | -851 | 4.636 | 19.078 |
| Tax | -1 | -0 | -0 | 1 | 1 | 5 | 89 | 394 | 858 | 3.007 | 6.259 | 1.790 | -187 | 1.022 | 4.203 |
| Net profit | -4 | 0 | -0 | -3 | -3 | 19 | 297 | 1.384 | 3.041 | 10.662 | 22.205 | 6.353 | -664 | 3.614 | 14.875 |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 127 | 127 | 126 | 127 | 113 | 20.172 | 92.146 | 108.589 | 210.156 | 244.756 | 326.489 | 354.035 | 330.563 | 333.246 | 349.679 |
| Equity | 115 | 115 | 115 | 112 | 109 | 128 | 425 | 1.809 | 129.850 | 190.512 | 212.717 | 219.070 | 226.206 | 229.819 | 244.695 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 21.253 | 20.379 | 39.430 | 38.983 | 38.365 | 90.220 | 90.361 | 88.214 | 86.027 |
| Short-term debt | 11 | 11 | 11 | 15 | 4 | 20.038 | 70.341 | 85.664 | 39.280 | 10.982 | 65.706 | 33.664 | 3.778 | 4.761 | 5.603 |
| Total debt | 11 | 11 | 11 | 15 | 4 | 20.038 | 91.593 | 106.043 | 78.710 | 49.965 | 104.070 | 123.884 | 94.139 | 92.975 | 91.629 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 2005 | — | — |
JL Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BENSIMON ROSSING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Bensimon Rossing | Management | 0 companies |
| Jannick Lehmann | Management | 0 companies |