| Revenue | DKK 1,3M | +294% |
| EBITDA | DKK 1,3M | +294% |
| Net profit | DKK 441K | +302% |
| Total assets | DKK 14,2M | +4% |
| Equity | DKK 1,9M | +31% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 247 | 340 | 226 | 127 | 171 | 317 | 242 | 237 | 229 | 232 | 287 | 321 | 1.264 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -142 | -60 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 202 | 296 | 181 | 127 | 129 | 175 | 182 | 237 | 229 | 232 | 287 | 321 | 1.264 |
| Depreciation & amort. | -0 | -0 | -0 | -45 | -45 | -45 | -45 | -45 | -46 | -54 | -57 | -76 | -315 |
| EBIT | 202 | 296 | 181 | 82 | 85 | 130 | 137 | 192 | 183 | 178 | 229 | 245 | 949 |
| Net financials | -28 | -1 | 8 | 5 | -9 | 27 | 11 | 5 | 2 | -5 | -10 | -469 | -612 |
| Profit before tax | 175 | 295 | 189 | 88 | 76 | 157 | 148 | 197 | 185 | 173 | 219 | -223 | 338 |
| Tax | 34 | 66 | 45 | 34 | 4 | 10 | 30 | 46 | 36 | 44 | 51 | -5 | -103 |
| Net profit | 141 | 229 | 143 | 54 | 71 | 147 | 118 | 152 | 149 | 129 | 168 | -218 | 441 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.544 | 2.636 | 2.635 | 2.561 | 2.450 | 2.513 | 2.556 | 2.439 | 2.466 | 2.382 | 2.473 | 13.723 | 14.225 |
| Equity | — | 1.103 | 1.246 | 1.300 | 1.371 | 1.518 | 1.636 | 1.637 | 1.786 | 1.767 | 1.810 | 1.431 | 1.872 |
| Long-term debt | 2.299 | 2.096 | 1.893 | 1.689 | 1.488 | 1.280 | 1.075 | 871 | 663 | 229 | 128 | 0 | 0 |
| Short-term debt | 316 | 285 | 248 | 242 | 171 | 193 | 224 | 206 | 176 | 211 | 342 | 12.093 | 12.257 |
| Total debt | 2.615 | 2.381 | 1.389 | 1.261 | 1.659 | 1.473 | 1.298 | 1.077 | 839 | 441 | 470 | 12.093 | 12.257 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IS Founder | Founder | 2009 | — | — |
FA Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F. Videbæk Invest ApS | Company | 100.0% | 100.0% | 2019 |
STEFCO HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Ingolf Steffensen | Founder | 0 companies |
| Flemming Aarslev Videbæk | Management | 0 companies |