| Revenue | DKK 1M | +27% |
| EBITDA | DKK 1M | +27% |
| Net profit | DKK 427K | +28% |
| Total assets | DKK 15,6M | +44% |
| Equity | DKK 3,9M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.041 | 1.323 | 1.319 | 1.286 | 1.266 | 1.270 | 1.250 | 1.299 | 664 | 573 | 602 | 579 | 821 | 1.041 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.041 | 1.323 | 1.319 | 1.286 | 1.266 | 1.270 | 1.250 | 1.299 | 664 | 573 | 602 | 579 | 821 | 1.041 |
| Depreciation & amort. | -369 | -369 | -369 | -369 | -370 | -372 | -304 | -298 | -298 | -298 | -298 | -298 | -298 | -321 |
| EBIT | 672 | 954 | 949 | 917 | 897 | 897 | 946 | 1.001 | 366 | 275 | 304 | 281 | 523 | 720 |
| Net financials | -574 | -548 | -545 | -514 | -448 | -361 | -318 | -283 | -201 | -122 | -108 | -100 | -95 | -173 |
| Profit before tax | 98 | 406 | 405 | 403 | 449 | 537 | 628 | 717 | 165 | 153 | 197 | 181 | 428 | 547 |
| Tax | 24 | 100 | 93 | 81 | 99 | 120 | 140 | 159 | 37 | 34 | 43 | 40 | 94 | 120 |
| Net profit | 73 | 305 | 312 | 322 | 350 | 417 | 488 | 559 | 128 | 120 | 153 | 141 | 334 | 427 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.184 | 13.774 | 13.396 | 13.028 | 12.740 | 12.441 | 12.436 | 12.139 | 11.875 | 11.531 | 11.067 | 10.844 | 10.810 | 15.553 |
| Equity | -116 | 190 | 501 | 823 | 1.174 | 1.590 | 2.078 | 2.637 | 2.765 | 2.885 | 3.038 | 3.179 | 3.513 | 3.940 |
| Long-term debt | 13.000 | 12.127 | 11.292 | 10.555 | 10.033 | 9.198 | 8.572 | 7.542 | 6.918 | 6.292 | 6.169 | 5.763 | 5.378 | 9.978 |
| Short-term debt | 1.300 | 1.399 | 1.451 | 1.416 | 1.202 | 1.201 | 1.194 | 1.210 | 1.404 | 1.533 | 996 | 997 | 921 | 516 |
| Total debt | 14.300 | 13.526 | 12.743 | 11.971 | 11.235 | 10.399 | 9.766 | 8.751 | 8.322 | 7.825 | 7.164 | 6.761 | 6.299 | 10.494 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2007 | — | — |
KN Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ARM-TEC ApS | Company | 50.0% | 50.0% | 2007 |
CLAUS BRASK HOLDING ApS | Company | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Bukdahl Brask | Management | 0 companies |
| Kurt Nørgaard Offersen | Management | 0 companies |