| Revenue | DKK 2M | +29% |
| EBITDA | DKK 2M | +29% |
| Net profit | DKK 1,1M | +35% |
| Total assets | DKK 24,7M | +31% |
| Equity | DKK 18,6M | +420% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 77 | 249 | 509 | — | 498 | 601 | 644 | 651 | 745 | 810 | 1.309 | 1.728 | 1.560 | 2.021 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 77 | 249 | 509 | 474 | 498 | 601 | 644 | 651 | 745 | 675 | 1.309 | 1.728 | 1.560 | 2.021 |
| Depreciation & amort. | 25 | 54 | -103 | -106 | -106 | -106 | -106 | -106 | -160 | -161 | -236 | -308 | -324 | -373 |
| EBIT | 52 | 194 | 406 | 368 | 392 | 495 | 538 | 545 | 585 | 514 | 1.073 | 1.420 | 1.237 | 1.648 |
| Net financials | -110 | -208 | -356 | -413 | -386 | -333 | -350 | -366 | -107 | -112 | -123 | -262 | -224 | -284 |
| Profit before tax | -58 | -13 | 50 | -45 | 6 | 162 | 188 | 177 | 478 | 402 | 950 | 1.158 | 1.013 | 1.364 |
| Tax | -11 | -8 | 14 | -9 | -6 | 36 | 42 | 38 | 106 | 118 | 210 | 255 | 223 | 300 |
| Net profit | -47 | -5 | 37 | -36 | 11 | 126 | 146 | 138 | 372 | 284 | 741 | 903 | 790 | 1.064 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.900 | 8.185 | 8.653 | 8.793 | 7.876 | 7.776 | 8.172 | 8.687 | 11.182 | 11.728 | 14.535 | 17.384 | 18.827 | 24.704 |
| Equity | 77 | 72 | 108 | 73 | 84 | 210 | 356 | 495 | 867 | 1.151 | 1.892 | 2.795 | 3.585 | 18.649 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 30 | 30 |
| Short-term debt | 4.823 | 8.088 | 8.489 | 8.651 | 7.703 | 7.445 | 7.678 | 8.039 | 10.132 | 10.366 | 12.388 | 14.256 | 14.864 | 5.625 |
| Total debt | 4.823 | 8.088 | 8.489 | 8.651 | 7.703 | 7.445 | 7.678 | 8.039 | 10.132 | 10.366 | 12.388 | 14.286 | 14.894 | 5.655 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HT Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LISMIC HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Harald Terp | Management | 0 companies |