| Revenue | DKK 1,1M | +38% |
| EBITDA | DKK 1,1M | +38% |
| Net profit | DKK 980K | +400% |
| Total assets | DKK 17,3M | +0% |
| Equity | DKK 2,4M | +69% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18 | 8 | -66 | 367 | 633 | 726 | 932 | 644 | 497 | 720 | 644 | 833 | 1.147 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 18 | 8 | -66 | 367 | 633 | 726 | 932 | 644 | 318 | 696 | 644 | 833 | 1.147 |
| Depreciation & amort. | -0 | -0 | -54 | -70 | -114 | -115 | -132 | -146 | -121 | -121 | -121 | -121 | -121 |
| EBIT | 18 | 8 | -119 | 296 | 518 | 611 | 801 | 498 | 198 | 575 | 523 | 713 | 1.026 |
| Net financials | -26 | -21 | -86 | -407 | -333 | -352 | -443 | -436 | -492 | -421 | -410 | -421 | 284 |
| Profit before tax | -8 | -13 | -206 | -110 | 185 | 258 | 358 | 62 | -294 | 155 | 113 | 292 | 1.310 |
| Tax | -2 | -3 | -50 | -25 | -90 | 57 | 92 | 27 | 52 | 69 | 52 | 96 | 330 |
| Net profit | -6 | -10 | -155 | -85 | 276 | 201 | 265 | 36 | -346 | 86 | 61 | 196 | 980 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.064 | 1.068 | 8.951 | 16.858 | 17.972 | 17.716 | 18.652 | 21.395 | 19.293 | 18.015 | 17.307 | 17.401 | 17.316 |
| Equity | 135 | 125 | -30 | -115 | 161 | 363 | 628 | 664 | 318 | 1.154 | 1.215 | 1.411 | 2.391 |
| Long-term debt | 797 | 784 | 2.446 | 9.759 | 12.851 | 12.586 | 14.752 | 15.991 | 15.314 | 15.106 | 14.944 | 15.040 | 14.188 |
| Short-term debt | 133 | 159 | 6.536 | 7.213 | 4.960 | 4.767 | 3.252 | 4.740 | 3.661 | 1.756 | 1.149 | 950 | 738 |
| Total debt | 930 | 943 | 8.981 | 16.972 | 17.811 | 17.354 | 18.004 | 20.731 | 18.975 | 16.862 | 16.093 | 15.991 | 14.925 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VL Management | Management | 2008 | — | — |
PT Management | Management | 2008 | — | — |
LL Management | Management | 2021 | — | — |
MH Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LAURS L. PEDERSEN ApS | Company | 33.3% | 33.3% | 2015 |
LAURBERG ApS | Company | 33.3% | 33.3% | 2015 |
MH HOLDING AF 2005 ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Laurberg Pedersen | Management | 0 companies |
| Poul Termansen Ries | Management | 0 companies |
| Laurs Laurberg Pedersen | Management | 0 companies |
| Michael Hansen | Management | 0 companies |