| Revenue | DKK 85K | +1% |
| EBITDA | DKK 30K | -89% |
| Net profit | DKK 319K | +64% |
| Total assets | DKK 4,6M | +9% |
| Equity | DKK 1,5M | +27% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23 | 42 | 49 | 39 | -10 | -14 | 60 | 64 | 65 | 69 | 77 | 82 | 84 | 85 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 23 | 42 | -149 | 39 | -20 | -58 | 19 | 29 | 31 | 142 | 113 | 37 | 269 | 30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 23 | 42 | -149 | 39 | -20 | -58 | 19 | 29 | 31 | 142 | 113 | 37 | 269 | 30 |
| Net financials | -76 | -45 | -57 | -25 | 35 | 334 | -20 | -13 | -13 | -13 | -9 | -8 | 122 | -25 |
| Profit before tax | -54 | -3 | -206 | 14 | 15 | 276 | 154 | 16 | 438 | 129 | 104 | 29 | 191 | 405 |
| Tax | 13 | -0 | -0 | -0 | -0 | -0 | -0 | 4 | 54 | 20 | 21 | 4 | -4 | 86 |
| Net profit | -66 | -3 | -206 | 14 | 15 | 276 | 154 | 13 | 384 | 109 | 83 | 25 | 195 | 319 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.649 | 1.649 | 1.457 | 1.461 | 1.457 | 75 | 1.050 | 1.045 | 1.465 | 1.600 | 1.656 | 1.657 | 4.248 | 4.632 |
| Equity | -95 | -98 | -304 | -291 | -276 | 0 | 154 | 167 | 550 | 659 | 942 | 967 | 1.163 | 1.482 |
| Long-term debt | 1.339 | 1.223 | 1.748 | 1.737 | 1.718 | 0 | 586 | 551 | 519 | 488 | 456 | 6 | 0 | 0 |
| Short-term debt | 405 | 524 | 13 | 15 | 15 | 75 | 310 | 327 | 345 | 387 | 176 | 604 | 3.010 | 2.989 |
| Total debt | 1.744 | 1.747 | 1.761 | 1.752 | 1.733 | 75 | 896 | 879 | 864 | 875 | 632 | 611 | 3.010 | 2.989 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2008 | — | — |
KN Management | Management | 2008 | — | — |
JG Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2018 | |
| Individual | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Weibel Roed | Management | 0 companies |
| Kim Nielsen | Management | 0 companies |
| Jan Georg Hansen | Management | 0 companies |