| Revenue | DKK 212K | +3% |
| EBITDA | DKK 212K | +3% |
| Net profit | DKK -19K | -104% |
| Total assets | DKK 3,3M | -3% |
| Equity | DKK 750K | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 229 | 273 | 273 | 273 | 274 | 218 | 186 | 208 | 236 | 212 | 183 | 205 | 212 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 229 | 225 | 224 | 226 | 216 | 218 | 186 | 208 | 236 | 212 | 183 | 205 | 212 |
| Depreciation & amort. | -0 | 87 | 87 | 87 | -87 | -83 | -83 | -83 | -83 | -83 | -83 | -83 | -83 |
| EBIT | 229 | 137 | 136 | 139 | 128 | 135 | 103 | 125 | 153 | 129 | 100 | 122 | 129 |
| Net financials | -103 | -72 | -164 | -114 | -110 | -108 | -106 | -103 | -87 | -59 | -59 | 502 | -128 |
| Profit before tax | 127 | 65 | -27 | 24 | 18 | 27 | -3 | 22 | 66 | 70 | 42 | 623 | 1 |
| Tax | 32 | 36 | 13 | 25 | 21 | 25 | 18 | 23 | 34 | 37 | 24 | 155 | 20 |
| Net profit | 95 | 29 | -40 | -1 | -3 | 2 | -21 | -1 | 32 | 33 | 18 | 468 | -19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.373 | 4.235 | 4.224 | 4.176 | 4.033 | 4.010 | 3.916 | 3.808 | 3.777 | 3.600 | 3.460 | 3.340 | 3.256 |
| Equity | 337 | 283 | 243 | 241 | 238 | 240 | 219 | 219 | 251 | 284 | 301 | 769 | 750 |
| Long-term debt | 2.354 | 2.266 | 2.362 | 2.305 | 2.247 | 2.187 | 2.126 | 2.063 | 1.994 | 1.929 | 1.863 | 1.263 | 1.234 |
| Short-term debt | 1.682 | 1.687 | 1.619 | 1.629 | 1.548 | 1.583 | 1.571 | 1.526 | 1.532 | 1.388 | 1.296 | 1.308 | 1.272 |
| Total debt | 4.036 | 3.953 | 3.981 | 3.934 | 3.795 | 3.769 | 3.697 | 3.589 | 3.526 | 3.317 | 3.159 | 2.571 | 2.506 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Founder | Founder | 2009 | — | — |
VN Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2009 | |
| Individual | 20.0% | 20.0% | 2009 | |
| Individual | 20.0% | 20.0% | 2009 | |
| Individual | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Frederiksen | Founder | 0 companies |
| Vagn Nørby Dahl | Founder | 0 companies |