| Revenue | DKK 529K | +10% |
| EBITDA | DKK 529K | +10% |
| Net profit | DKK 398K | +7% |
| Total assets | DKK 2M | +30% |
| Equity | DKK 1,4M | +24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -177 | 90 | 109 | — | -7 | 37 | 156 | 71 | 184 | 288 | 446 | 412 | 479 | 529 |
| Staff expenses | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 174 | 90 | 109 | 0 | -7 | 37 | 156 | 71 | 184 | 288 | 446 | 412 | 479 | 529 |
| Depreciation & amort. | -42 | -82 | -63 | -0 | -48 | -51 | -23 | -9 | -28 | -20 | -20 | -19 | -19 | -19 |
| EBIT | 133 | 8 | 46 | 0 | -55 | -14 | 133 | 62 | 156 | 268 | 426 | 393 | 461 | 510 |
| Net financials | -4 | -12 | -11 | 0 | 0 | -7 | -6 | -3 | -13 | -63 | -60 | -13 | 15 | -3 |
| Profit before tax | 137 | -5 | 34 | 0 | -63 | -21 | 127 | 59 | 143 | 205 | 366 | 380 | 476 | 507 |
| Tax | 32 | -6 | 9 | -0 | 2 | -0 | 17 | 12 | 31 | 41 | 81 | 84 | 105 | 108 |
| Net profit | 105 | 2 | 25 | 0 | -65 | -21 | 110 | 47 | 112 | 163 | 285 | 296 | 371 | 398 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 356 | 375 | 415 | 0 | 320 | 309 | 450 | 262 | 810 | 2.553 | 1.077 | 1.241 | 1.507 | 1.963 |
| Equity | 62 | 63 | 88 | 0 | 87 | 66 | 176 | 222 | 334 | 497 | 668 | 846 | 1.095 | 1.358 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -295 | 312 | 326 | 0 | 232 | 243 | 275 | 40 | 476 | 2.053 | 406 | 393 | 411 | 604 |
| Total debt | -295 | 312 | 326 | 0 | 232 | 243 | 275 | 40 | 476 | 2.053 | 406 | 393 | 411 | 604 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Bach Jensen | Audit | 0 companies |