| Revenue | DKK 708K | -30% |
| EBITDA | DKK 579K | -11% |
| Net profit | DKK 234K | -15% |
| Total assets | DKK 4,8M | +0% |
| Equity | DKK 1,5M | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.168 | -529 | 853 | 794 | 892 | 723 | 470 | 417 | 649 | 754 | 999 | 1.305 | 1.011 | 708 |
| Staff expenses | -176 | -43 | -152 | -275 | -298 | -202 | -0 | -0 | -187 | -277 | -403 | -743 | -358 | -129 |
| EBITDA | 762 | -572 | 701 | 519 | 594 | 521 | 470 | 417 | 463 | 477 | 597 | 562 | 653 | 579 |
| Depreciation & amort. | -167 | -167 | -167 | -182 | -188 | -182 | -188 | -183 | -188 | -147 | -136 | -129 | -125 | -130 |
| EBIT | 595 | -739 | 534 | 337 | 406 | 339 | 282 | 234 | 274 | 330 | 461 | 433 | 528 | 449 |
| Net financials | -469 | -365 | -235 | -248 | -229 | -210 | -214 | -235 | -236 | -210 | -195 | -170 | -178 | -149 |
| Profit before tax | 127 | -1.104 | 299 | 90 | 177 | 129 | 68 | -1 | 38 | 119 | 266 | 263 | 351 | 300 |
| Tax | 56 | -246 | 44 | -8 | 31 | 27 | 7 | -0 | 4 | 26 | 58 | 50 | 77 | 66 |
| Net profit | 71 | -858 | 256 | 98 | 145 | 102 | 61 | -1 | 34 | 93 | 207 | 213 | 274 | 234 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.767 | 5.989 | 5.949 | 5.850 | 5.702 | 5.353 | 5.264 | 5.274 | 5.214 | 5.230 | 4.862 | 4.916 | 4.781 | 4.791 |
| Equity | 680 | -177 | 78 | 176 | 321 | 424 | 485 | 485 | 519 | 612 | 819 | 1.032 | 1.305 | 1.539 |
| Long-term debt | 4.881 | 4.741 | 5.777 | 5.526 | 5.180 | 4.711 | 4.707 | 4.544 | 4.468 | 4.388 | 3.154 | 2.857 | 1.793 | 1.407 |
| Short-term debt | 1.081 | 1.545 | 166 | 229 | 251 | 242 | 89 | 245 | 228 | 217 | 816 | 905 | 1.484 | 1.579 |
| Total debt | 5.962 | 6.286 | 5.943 | 5.755 | 5.431 | 4.953 | 4.795 | 4.790 | 4.696 | 4.604 | 3.970 | 3.761 | 3.276 | 2.986 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NO Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Ninna Odgaard | Founder | 0 companies |