| Revenue | DKK 128K | -137% |
| EBITDA | DKK 128K | +137% |
| Net profit | DKK 10,4M | +103% |
| Total assets | DKK 167,5M | +6% |
| Equity | DKK 166,9M | +7% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 335.422 | 342.779 | — | -306 | -233 | -704 | -651 | -200 | -113 | -127 | -263 | -347 | 128 |
| Staff expenses | -178.658 | -186.689 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 44.082 | 44.917 | -736 | -306 | -233 | -704 | -651 | -200 | -113 | -127 | -263 | -347 | 128 |
| Depreciation & amort. | -29.075 | -26.170 | -56 | -37 | -40 | -78 | -74 | -81 | -70 | -70 | -70 | -70 | -70 |
| EBIT | 15.007 | 18.748 | -792 | -342 | -274 | -782 | -725 | -281 | -183 | -197 | -333 | -417 | 58 |
| Net financials | 8.303 | 8.417 | 26.626 | 999 | 2.299 | 2.570 | 3.495 | 4.785 | 4.467 | 4.574 | 6.181 | 6.538 | 11.359 |
| Profit before tax | 12.975 | 18.351 | 25.834 | 656 | 2.025 | 1.787 | 2.770 | 4.505 | 4.284 | 4.377 | 5.848 | 6.121 | 11.417 |
| Tax | 1.331 | 4.254 | 145 | 355 | 189 | 229 | 437 | 529 | 463 | 585 | 925 | 1.009 | 1.032 |
| Net profit | 11.644 | 14.097 | 25.689 | 301 | 1.836 | 1.558 | 2.334 | 3.976 | 3.821 | 3.792 | 4.923 | 5.111 | 10.384 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 231.001 | 247.346 | 155.573 | 146.770 | 148.703 | 145.158 | 147.405 | 150.438 | 144.145 | 147.872 | 153.730 | 157.854 | 167.483 |
| Equity | 112.219 | 119.722 | 145.323 | 145.574 | 147.359 | 143.916 | 146.200 | 150.126 | 143.947 | 147.682 | 152.545 | 156.657 | 166.906 |
| Long-term debt | 47.634 | 38.939 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 53.762 | 60.649 | 9.835 | 864 | 1.077 | 1.241 | 1.204 | 312 | 198 | 190 | 1.185 | 1.197 | 576 |
| Total debt | 101.396 | 99.588 | 9.835 | 864 | 1.077 | 1.241 | 1.204 | 312 | 198 | 190 | 1.185 | 1.197 | 576 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Kristian Vest | Board of Directors | 0 companies |
| Rasmus Sander Myrfeld | Board of Directors | 0 companies |
| Johan Dein Ladegaard | Chairman | 0 companies |
| Jens Overgaard Sørensen | Board of Directors | 0 companies |
| Claus Olsen | Board of Directors | 0 companies |
| Christian Roslev | Board of Directors | 0 companies |
| Kurt Møller | Board of Directors | 0 companies |
| Inge Lise Lanther | Board of Directors | 0 companies |