| Revenue | DKK 567K | -13% |
| EBITDA | DKK 853K | +283% |
| Net profit | DKK 460K | +3451% |
| Total assets | DKK 12,3M | +0% |
| Equity | DKK 4,5M | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.436 | 6.831 | 4.629 | 4.564 | 5.318 | 7.657 | 4.844 | 1.422 | 2.218 | 1.967 | 833 | 649 | 567 |
| Staff expenses | -530 | -1.363 | -113 | -673 | -573 | -339 | -809 | -519 | -357 | -112 | -0 | -0 | -0 |
| EBITDA | 3.906 | 5.467 | 4.516 | 3.890 | 4.745 | 7.318 | 4.035 | 902 | 1.861 | -3.671 | -2.193 | 223 | 853 |
| Depreciation & amort. | -29 | -29 | -29 | -29 | -21 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.877 | 5.439 | 4.487 | 3.861 | 4.725 | 7.318 | 4.035 | 902 | 1.861 | -3.671 | -2.193 | 223 | 853 |
| Net financials | -861 | -637 | -467 | -777 | -828 | -658 | -619 | -440 | -229 | -216 | -179 | -292 | -264 |
| Profit before tax | 3.016 | 4.802 | 4.021 | 3.084 | 3.897 | 6.660 | 3.416 | 462 | 1.632 | -3.887 | -2.372 | -69 | 590 |
| Tax | 754 | 869 | 885 | 679 | 857 | 1.442 | 752 | 82 | 342 | -1.888 | -530 | -55 | 130 |
| Net profit | 2.262 | 3.933 | 3.136 | 2.405 | 3.039 | 5.219 | 2.664 | 380 | 1.290 | -1.999 | -1.843 | -14 | 460 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.148 | 39.528 | 50.606 | 53.288 | 57.444 | 61.179 | 63.379 | 59.632 | 46.016 | 27.611 | 17.593 | 12.252 | 12.282 |
| Equity | 4.559 | 8.192 | 11.328 | 13.334 | 16.173 | 21.192 | 23.256 | 21.636 | 19.926 | 15.927 | 4.085 | 4.071 | 4.531 |
| Long-term debt | 20.960 | 21.431 | 29.007 | 28.243 | 31.544 | 29.204 | 28.912 | 27.711 | 18.976 | 8.711 | 6.324 | 4.381 | 4.158 |
| Short-term debt | 6.067 | 7.473 | 6.954 | 7.717 | 5.085 | 5.124 | 5.146 | 4.421 | 2.423 | 1.245 | 5.987 | 2.658 | 2.363 |
| Total debt | 27.027 | 28.904 | 35.961 | 35.960 | 36.629 | 34.329 | 34.058 | 32.132 | 21.399 | 9.956 | 12.310 | 7.039 | 6.521 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OK Management | Management | 2008 | — | — |
SS Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TORPS 43 HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
LARGUS Ejendomme ApS | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Kronholm | Management | 0 companies |
| Søren Schmidt | Management | 0 companies |