| Revenue | DKK 880K | +45% |
| EBITDA | DKK 880K | +45% |
| Net profit | DKK 348K | +140% |
| Total assets | DKK 20,5M | +1% |
| Equity | DKK 7,1M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 363 | 551 | 569 | 687 | 848 | 391 | 382 | 91 | 502 | 522 | 639 | 606 | 880 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -58 | 458 | 591 | 640 | 848 | 402 | 382 | 191 | 502 | 522 | 639 | 606 | 880 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -58 | 458 | 591 | 640 | 848 | 402 | 382 | 191 | 502 | 522 | 639 | 606 | 880 |
| Net financials | -500 | -450 | -454 | -458 | -387 | -383 | -379 | -560 | -500 | -483 | -566 | -420 | -433 |
| Profit before tax | -558 | 7 | 137 | 182 | 462 | 19 | 3 | -370 | 2 | 38 | 73 | 186 | 446 |
| Tax | -139 | -213 | 29 | 42 | 102 | 5 | 1 | -61 | -38 | 9 | 16 | 41 | 98 |
| Net profit | -419 | 220 | 108 | 140 | 360 | 14 | 3 | -309 | 40 | 30 | 58 | 145 | 348 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.191 | 18.058 | 19.258 | 18.177 | 18.743 | 18.768 | 17.947 | 17.933 | 17.922 | 17.865 | 20.241 | 20.384 | 20.544 |
| Equity | 4.139 | 4.783 | 4.458 | 4.834 | 5.291 | 5.590 | 5.754 | 5.554 | 5.744 | 5.995 | 6.557 | 6.702 | 7.050 |
| Long-term debt | 6.797 | 6.407 | 6.575 | 6.106 | 5.570 | 5.017 | 4.500 | 4.197 | 4.802 | 4.209 | 6.351 | 6.137 | 5.866 |
| Short-term debt | 5.610 | 5.295 | 6.744 | 5.648 | 6.165 | 6.357 | 5.845 | 6.363 | 5.553 | 5.767 | 5.423 | 5.594 | 5.579 |
| Total debt | 12.406 | 11.701 | 13.319 | 11.754 | 11.735 | 11.374 | 10.345 | 10.560 | 10.355 | 9.976 | 11.774 | 11.731 | 11.445 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Management | Management | 2006 | — | — |
LN Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LNT A/S | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Hoffenzits Nielsen | Management | 0 companies |
| Lars Nielsen Torp | Management | 0 companies |