| Revenue | DKK 534K | +30% |
| EBITDA | DKK 450K | -2% |
| Net profit | DKK 327K | -2% |
| Total assets | DKK 11,4M | +2% |
| Equity | DKK 7,6M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 318 | 235 | 270 | 202 | 265 | 394 | 414 | 288 | 245 | 301 | 312 | 410 | 534 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -184 |
| EBITDA | 318 | 235 | 270 | 202 | 265 | 394 | 414 | 818 | 245 | 2.278 | 386 | 460 | 450 |
| Depreciation & amort. | -0 | -0 | -224 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 318 | 235 | 47 | 195 | 265 | 394 | 414 | 818 | 245 | 2.278 | 386 | 460 | 450 |
| Net financials | -50 | -29 | -21 | -26 | -26 | -20 | -21 | -17 | -24 | -39 | -34 | -32 | -30 |
| Profit before tax | 268 | 206 | 25 | 169 | 238 | 374 | 394 | 801 | 221 | 2.239 | 352 | 428 | 420 |
| Tax | 67 | -77 | 9 | 38 | 53 | 82 | 87 | 176 | 49 | 493 | 77 | 94 | 92 |
| Net profit | 200 | 283 | 16 | 131 | 186 | 292 | 307 | 625 | 172 | 1.747 | 274 | 334 | 327 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.563 | 6.611 | 6.770 | 6.705 | 6.622 | 6.692 | 6.690 | 7.150 | 8.555 | 10.710 | 10.839 | 11.226 | 11.445 |
| Equity | 3.649 | 3.932 | 3.948 | 4.078 | 4.164 | 4.356 | 4.463 | 4.988 | 4.960 | 6.707 | 6.981 | 7.315 | 7.642 |
| Long-term debt | 1.639 | 1.531 | 1.661 | 1.324 | 1.220 | 1.112 | 1.001 | 892 | 2.282 | 2.167 | 2.054 | 1.939 | 1.822 |
| Short-term debt | 216 | 201 | 242 | 362 | 295 | 268 | 257 | 171 | 197 | 260 | 185 | 318 | 280 |
| Total debt | 1.855 | 1.732 | 1.903 | 1.686 | 1.515 | 1.380 | 1.258 | 1.064 | 2.479 | 2.427 | 2.239 | 2.257 | 2.102 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HG Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STEPCO HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Glavind Rasmussen | Management | 0 companies |