| Revenue | DKK 480K | -5% |
| EBITDA | DKK 241K | -27% |
| Net profit | DKK 3M | -46% |
| Total assets | DKK 42,6M | +11% |
| Equity | DKK 38,7M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 395 | 384 | 394 | 611 | 481 | 488 | 740 | 1.242 | 1.013 | 621 | 581 | 507 | 480 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -131 | -182 | -176 | -189 |
| EBITDA | 400 | 395 | 384 | 394 | 595 | 454 | 464 | 740 | 1.242 | 1.013 | 490 | 399 | 331 | 241 |
| Depreciation & amort. | 476 | -376 | -208 | -289 | -381 | -428 | -428 | -368 | -329 | -211 | -198 | -198 | -198 | -108 |
| EBIT | -76 | 19 | 176 | 105 | 214 | 26 | 36 | 372 | 913 | 802 | 293 | 202 | 133 | 133 |
| Net financials | 1.062 | 747 | 503 | 523 | 601 | 480 | 1.789 | 2.704 | 7.991 | 4.803 | 3.174 | 998 | 5.565 | 3.071 |
| Profit before tax | 986 | 766 | 679 | 628 | 815 | 584 | 1.825 | 3.064 | 8.903 | 5.605 | 3.467 | 1.200 | 5.698 | 3.204 |
| Tax | -7 | 53 | 63 | 51 | 65 | 28 | 9 | 90 | 244 | 234 | 136 | 106 | 108 | 161 |
| Net profit | 993 | 713 | 616 | 577 | 751 | 556 | 1.816 | 2.974 | 8.659 | 5.371 | 3.331 | 1.094 | 5.590 | 3.043 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.607 | 6.417 | 6.635 | 7.068 | 7.884 | 8.367 | 9.950 | 15.625 | 22.248 | 28.960 | 37.267 | 35.441 | 38.314 | 42.592 |
| Equity | 5.398 | 6.015 | 6.534 | 7.013 | 7.664 | 8.117 | 9.826 | 12.692 | 21.241 | 26.499 | 29.715 | 30.281 | 35.749 | 38.657 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 202 | 402 | 101 | 24 | 166 | 168 | 32 | 2.923 | 955 | 2.363 | 7.429 | 5.029 | 2.439 | 3.838 |
| Total debt | 202 | 402 | 101 | 24 | 166 | 168 | 32 | 2.923 | 955 | 2.363 | 7.429 | 5.029 | 2.439 | 3.838 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Fogh-Andersen | Board of Directors | 0 companies |
| Peter Tegllund | Board of Directors | 0 companies |