| Revenue | DKK 922K | +93% |
| EBITDA | DKK 917K | +95% |
| Net profit | DKK 1,9M | +105% |
| Total assets | DKK 6,5M | +34% |
| Equity | DKK 4,2M | +46% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.207 | 1.700 | 7.581 | 9.173 | 8.360 | 10.517 | 7.081 | 41 | 114 | 340 | 530 | 419 | 478 | 922 |
| Staff expenses | -0 | -0 | -7.089 | -8.561 | -8.348 | -10.312 | -6.338 | -26 | -12 | -6 | -8 | -5 | -8 | -5 |
| EBITDA | 333 | 521 | 492 | 612 | 12 | 205 | 718 | 15 | 102 | 333 | 522 | 414 | 470 | 917 |
| Depreciation & amort. | -0 | -0 | 151 | -185 | -187 | -240 | -220 | -248 | -242 | -236 | -222 | -156 | -117 | -148 |
| EBIT | 333 | 521 | 341 | 427 | -176 | -35 | 498 | -233 | -140 | 97 | 300 | 258 | 353 | 769 |
| Net financials | -102 | -111 | -16 | -90 | -180 | -112 | -259 | -8 | 617 | 400 | -78 | 150 | 605 | 1.209 |
| Profit before tax | 231 | 410 | 324 | 337 | -239 | -148 | 240 | -241 | 477 | 498 | 222 | 408 | 958 | 1.978 |
| Tax | 57 | 107 | 116 | 87 | 58 | -38 | 72 | -73 | 17 | -15 | 54 | 22 | 55 | 126 |
| Net profit | 174 | 303 | 208 | 249 | -297 | -110 | 167 | -168 | 460 | 513 | 168 | 386 | 903 | 1.853 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.741 | 3.293 | 3.769 | 4.270 | 4.028 | 5.322 | 5.588 | 4.371 | 4.882 | 4.788 | 3.852 | 3.897 | 4.852 | 6.524 |
| Equity | 420 | 896 | 1.104 | 1.254 | 858 | 647 | 711 | 542 | 1.002 | 1.515 | 1.683 | 2.070 | 2.882 | 4.207 |
| Long-term debt | 1.444 | 1.302 | 999 | 832 | 1.182 | 2.211 | 2.081 | 1.864 | 1.558 | 1.313 | 1.130 | 1.083 | 1.057 | 1.095 |
| Short-term debt | 877 | 1.096 | 1.666 | 2.183 | 1.988 | 2.464 | 2.797 | 1.965 | 2.322 | 1.960 | 1.039 | 744 | 913 | 1.222 |
| Total debt | 2.321 | 2.398 | 2.665 | 3.016 | 3.170 | 4.675 | 4.877 | 3.828 | 3.880 | 3.273 | 2.169 | 1.827 | 1.971 | 2.318 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Kresten Barup Frandsen | Board of Directors | 0 companies |
| Leif Højvang Larsen | Chairman | 0 companies |