| Revenue | DKK 432K | -32% |
| EBITDA | DKK 357K | -40% |
| Net profit | DKK -55K | -129% |
| Total assets | DKK 18,8M | +0% |
| Equity | DKK 16,2M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 255 | 355 | 527 | 267 | 404 | 409 | 496 | 358 | 439 | 838 | 1.253 | 1.098 | 637 | 432 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 255 | 355 | 527 | 246 | 400 | 374 | 496 | 358 | 439 | 838 | 1.253 | 592 | 595 | 357 |
| Depreciation & amort. | -163 | -184 | -364 | -285 | -322 | -195 | -203 | -258 | -367 | -628 | -890 | -598 | -264 | -335 |
| EBIT | 92 | 171 | 163 | -39 | 79 | 179 | 293 | 100 | 71 | 210 | 363 | -7 | 331 | 22 |
| Net financials | -26 | -37 | -30 | 185 | 171 | 187 | 578 | 12.804 | -48 | -72 | -75 | 533 | -97 | -74 |
| Profit before tax | 66 | 135 | 133 | 146 | 249 | 366 | 870 | 12.904 | 23 | 138 | 288 | 526 | 234 | -51 |
| Tax | 17 | 34 | 35 | -20 | 12 | 38 | 64 | 23 | 9 | 31 | 64 | 98 | 48 | 3 |
| Net profit | 49 | 101 | 98 | 166 | 237 | 328 | 806 | 12.881 | 14 | 107 | 224 | 428 | 186 | -55 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.384 | 1.928 | 2.754 | 2.253 | 2.131 | 2.151 | 3.078 | 15.950 | 24.089 | 20.286 | 20.156 | 19.099 | 18.865 | 18.799 |
| Equity | 289 | 390 | 487 | 653 | 890 | 1.218 | 2.399 | 15.280 | 15.294 | 15.401 | 15.626 | 16.054 | 16.240 | 16.186 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.620 | 2.540 | 2.461 | 1.913 | 1.913 | 1.913 |
| Short-term debt | 1.095 | 1.537 | 2.267 | 1.600 | 1.240 | 934 | 679 | 670 | 6.175 | 2.341 | 2.069 | 1.132 | 711 | 700 |
| Total debt | 1.095 | 1.537 | 2.267 | 1.600 | 1.240 | 934 | 679 | 670 | 8.795 | 4.881 | 4.530 | 3.045 | 2.624 | 2.613 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GH Management | Management | 2008 | — | — |
MK Management | Management | 2008 | — | — |
SH Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BENTAX HOLDING A/S | Company | 50.0% | 50.0% | 2008 |
KAARSBERG HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Gitte Havsager | Management | 0 companies |
| Mette Kaarsberg | Management | 0 companies |
| Søren Henrik Hansen | Management | 0 companies |