| Revenue | DKK 3,5M | +2% |
| EBITDA | DKK 3,3M | +9% |
| Net profit | DKK -838K | -360% |
| Total assets | DKK 114,9M | +24% |
| Equity | DKK 30,6M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -43 | -33 | 1.748 | 2.372 | 2.420 | 2.468 | 2.683 | 2.884 | 2.941 | 3.000 | 3.033 | 3.149 | 3.400 | 3.468 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -43 | -33 | 1.039 | 1.742 | 1.947 | 1.908 | 1.978 | 2.296 | 2.276 | 3.437 | 2.821 | 3.046 | 3.074 | 3.346 |
| Depreciation & amort. | -0 | -0 | -720 | -1.018 | -1.134 | -1.427 | -1.405 | -1.333 | -1.073 | -1.123 | -1.519 | -1.640 | -1.726 | -1.967 |
| EBIT | -43 | -33 | 319 | 723 | 812 | 481 | 573 | 963 | 1.203 | 2.313 | 1.302 | 1.406 | 1.348 | 1.379 |
| Net financials | -214 | -117 | -854 | -709 | -672 | -448 | -422 | -357 | -173 | -151 | -198 | -520 | -1.015 | -2.000 |
| Profit before tax | -129 | -75 | -535 | 14 | 140 | 33 | 151 | 606 | 1.029 | 2.163 | 1.104 | 886 | 333 | -621 |
| Tax | 64 | 38 | -133 | 76 | -28 | 7 | 33 | 985 | 410 | 909 | 591 | 512 | 515 | 217 |
| Net profit | -193 | -113 | -402 | -62 | 168 | 26 | 118 | -379 | 619 | 1.254 | 513 | 374 | -182 | -838 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.934 | 50.321 | 79.214 | 78.380 | 76.489 | 74.707 | 73.852 | 72.159 | 75.906 | 73.756 | 72.595 | 70.221 | 92.589 | 114.893 |
| Equity | 796 | 24.937 | 37.035 | 36.974 | 37.142 | 37.168 | 37.286 | 36.907 | 37.526 | 34.780 | 32.293 | 31.667 | 31.485 | 30.647 |
| Long-term debt | 0 | 0 | 37.371 | 36.095 | 34.790 | 33.426 | 32.037 | 30.601 | 36.381 | 35.990 | 35.309 | 31.295 | 28.248 | 25.169 |
| Short-term debt | 10.139 | 25.383 | 4.804 | 5.311 | 4.558 | 4.113 | 4.530 | 4.652 | 1.999 | 2.987 | 4.993 | 7.259 | 32.856 | 59.040 |
| Total debt | 10.139 | 25.383 | 42.175 | 41.407 | 39.347 | 37.539 | 36.567 | 35.252 | 38.380 | 38.977 | 40.302 | 38.554 | 61.104 | 84.209 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TØ Management | Management | 2006 | — | — |
MT Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SELFINVEST ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Østergaard Nielsen | Management | 0 companies |
| Mikkel Thomsen Hammershøj | Management | 0 companies |