| Revenue | DKK 194K | -28% |
| EBITDA | DKK 194K | -28% |
| Net profit | DKK 214K | -85% |
| Total assets | DKK 15,6M | -7% |
| Equity | DKK 14,6M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 293 | 195 | 210 | 256 | 286 | 187 | 303 | 249 | 1.278 | 167 | 310 | 369 | 271 | 194 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 293 | 195 | 210 | 256 | 286 | 187 | 303 | 249 | 1.278 | 167 | 310 | 369 | 271 | 194 |
| Depreciation & amort. | 65 | -65 | -70 | -70 | -70 | -77 | -124 | -143 | -126 | -130 | -135 | -96 | -88 | -173 |
| EBIT | 228 | 130 | 140 | 186 | 216 | 111 | 179 | 105 | 1.153 | 37 | 176 | 273 | 183 | 21 |
| Net financials | 460 | -57 | 791 | 2.381 | 739 | 171 | 99 | 144 | 955 | 1.270 | 1.502 | 1.868 | 1.146 | 277 |
| Profit before tax | 688 | 73 | 930 | 2.567 | 954 | 281 | 278 | 249 | 2.108 | 1.278 | 1.678 | 2.141 | 1.328 | 299 |
| Tax | 99 | -12 | 2 | 5 | 32 | -6 | -17 | 53 | 234 | 13 | 146 | 105 | -60 | 85 |
| Net profit | 589 | 85 | 929 | 2.562 | 922 | 287 | 295 | 196 | 1.874 | 1.265 | 1.532 | 2.036 | 1.388 | 214 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.865 | 4.463 | 6.005 | 10.110 | 8.735 | 6.896 | 7.379 | 7.209 | 10.731 | 12.721 | 16.121 | 17.234 | 16.734 | 15.599 |
| Equity | — | 2.384 | 3.214 | 5.676 | 6.497 | 6.681 | 6.871 | 6.959 | 8.722 | 9.873 | 11.291 | 13.209 | 14.475 | 14.554 |
| Long-term debt | 4.049 | 3.903 | 3.876 | 3.642 | 3.513 | 59 | 54 | 54 | 94 | 94 | 109 | 109 | 54 | 113 |
| Short-term debt | 386 | 83 | 830 | 2.597 | 462 | 156 | 453 | 196 | 1.916 | 2.754 | 4.722 | 3.917 | 2.205 | 932 |
| Total debt | 2.460 | 2.068 | 2.788 | 4.438 | 2.238 | 215 | 508 | 250 | 2.009 | 2.848 | 4.830 | 4.025 | 2.259 | 1.045 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF | Audit | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2026 | |
| Individual | 10.0% | 10.0% | 2026 | |
| Individual | 10.0% | 10.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Margit Frølund Hansen | Audit | 0 companies |