| Revenue | DKK 3,3M | +88% |
| EBITDA | DKK 2,1M | +134% |
| Net profit | DKK -22,2M | -1195% |
| Total assets | DKK 75,1M | -21% |
| Equity | DKK 17,1M | +83% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.222 | 1.240 | 1.224 | 1.251 | 1.194 | 1.219 | 1.253 | 1.102 | 1.169 | 1.243 | 1.178 | 1.162 | 1.733 | 3.260 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 924 | 962 | 881 | 1.028 | 874 | 880 | 907 | 840 | 914 | 800 | 794 | 673 | 882 | 2.068 |
| Depreciation & amort. | -241 | -249 | -249 | -249 | -249 | -249 | -251 | -217 | -293 | -206 | -206 | -206 | -458 | -21.047 |
| EBIT | 683 | 713 | 632 | 779 | 625 | 630 | 656 | 622 | 621 | 595 | 588 | 467 | 424 | -18.979 |
| Net financials | -347 | -294 | -278 | -223 | -256 | -218 | -77 | -102 | -95 | -151 | -189 | -589 | -2.573 | -3.685 |
| Profit before tax | 336 | 419 | 354 | 556 | 369 | 412 | 579 | 520 | 525 | 444 | 399 | -122 | -2.149 | -22.664 |
| Tax | 112 | 134 | 115 | 158 | 107 | 116 | 153 | 133 | 151 | 114 | 104 | -11 | -432 | -421 |
| Net profit | 224 | 285 | 239 | 398 | 262 | 296 | 426 | 387 | 375 | 330 | 295 | -111 | -1.717 | -22.243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.625 | 26.608 | 26.449 | 27.077 | 26.350 | 26.430 | 26.802 | 24.167 | 30.414 | 31.217 | 35.760 | 73.204 | 95.605 | 75.117 |
| Equity | 11.835 | 12.120 | 12.358 | 12.757 | 13.018 | 13.314 | 13.740 | 11.127 | 10.502 | 10.832 | 11.127 | 11.016 | 9.299 | 17.056 |
| Long-term debt | 12.931 | 12.843 | 12.754 | 12.633 | 12.542 | 12.436 | 12.329 | 12.211 | 15.232 | 14.566 | 13.896 | 13.307 | 44.308 | 43.588 |
| Short-term debt | 1.859 | 1.646 | 1.337 | 1.688 | 789 | 680 | 733 | 829 | 4.680 | 5.818 | 10.737 | 48.881 | 41.998 | 14.459 |
| Total debt | 14.790 | 14.488 | 14.091 | 14.320 | 13.331 | 13.116 | 13.062 | 13.040 | 19.912 | 20.385 | 24.633 | 62.188 | 86.306 | 58.047 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TØ Management | Management | 2007 | — | — |
MT Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SELFINVEST ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Østergaard Nielsen | Management | 0 companies |
| Mikkel Thomsen Hammershøj | Management | 0 companies |