| Revenue | DKK 723K | +1% |
| EBITDA | DKK 197K | +36% |
| Net profit | DKK 146K | +41% |
| Total assets | DKK 1,7M | +3% |
| Equity | DKK 691K | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | 32 | 5 | 31 | 2 | 4 | 6 | 73 | 328 | 434 | 410 | 761 | 716 | 723 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -81 | -155 | -411 | -566 | -479 |
| EBITDA | -2 | 9 | -9 | -10 | -9 | 1 | 3 | 56 | 284 | 135 | 142 | 212 | 145 | 197 |
| Depreciation & amort. | -189 | -225 | -1.260 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -191 | -215 | -1.269 | -10 | -9 | 1 | 3 | 56 | 284 | 135 | 142 | 212 | 145 | 197 |
| Net financials | -153 | -45 | -47 | -8 | 17 | 0 | -0 | 0 | -0 | -1 | -12 | -35 | -41 | -51 |
| Profit before tax | -344 | -261 | -1.316 | -18 | 8 | 1 | 3 | 56 | 284 | 134 | 130 | 177 | 104 | 146 |
| Tax | 83 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -427 | -261 | -1.316 | -18 | 8 | 1 | 3 | 56 | 284 | 134 | 130 | 177 | 104 | 146 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.773 | 1.569 | 0 | 186 | 322 | 137 | 137 | 171 | 706 | 547 | 1.236 | 1.344 | 1.655 | 1.711 |
| Equity | 843 | 583 | -733 | -751 | -742 | -742 | -739 | -683 | 69 | 408 | 508 | 596 | 627 | 691 |
| Long-term debt | 522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 532 | 527 | 776 | 758 |
| Short-term debt | 279 | 829 | 555 | 768 | 882 | 879 | 876 | 854 | 637 | 139 | 196 | 220 | 253 | 263 |
| Total debt | 801 | 829 | 555 | 768 | 882 | 879 | 876 | 854 | 637 | 139 | 728 | 747 | 1.029 | 1.020 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2022 | |
| Individual | 20.0% | 20.0% | 2022 | |
ODIN DANMARK ApS | Company | 15.0% | 15.0% | 2011 |
SALOMON A/S | Company | 15.0% | 15.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Gunner Schroll | Board of Directors | 0 companies |
| Vagn Drud Hansen | Chairman | 0 companies |
| Amalie Constance Pilegaard Hansen | Board of Directors | 0 companies |