| Revenue | DKK 638K | +30% |
| EBITDA | DKK 638K | +30% |
| Net profit | DKK 466K | +34% |
| Total assets | DKK 14,7M | +1% |
| Equity | DKK 7,7M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 650 | -130 | 381 | — | 590 | 608 | 574 | 328 | 745 | 473 | 648 | 489 | 638 |
| Staff expenses | -0 | -0 | -300 | -301 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 650 | -130 | 81 | 362 | 590 | 608 | 574 | 328 | 745 | 473 | 648 | 489 | 638 |
| Depreciation & amort. | -0 | -176 | -176 | -176 | -176 | -176 | -178 | -179 | -179 | -179 | -179 | -179 | -179 |
| EBIT | 650 | -306 | -95 | 186 | 414 | 432 | 396 | 149 | 566 | 294 | 469 | 310 | 459 |
| Net financials | -335 | -118 | -107 | -133 | -153 | -117 | -12 | 52 | 91 | 118 | 122 | 137 | 138 |
| Profit before tax | 315 | -424 | -202 | 52 | 261 | 315 | 385 | 201 | 657 | 412 | 590 | 447 | 597 |
| Tax | 83 | -99 | -32 | 13 | 50 | 69 | 319 | 84 | 192 | 136 | 169 | 98 | 131 |
| Net profit | 232 | -325 | -170 | 40 | 210 | 245 | 65 | 117 | 465 | 276 | 421 | 348 | 466 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.637 | 13.328 | 13.178 | 13.118 | 13.284 | 13.362 | 13.593 | 13.719 | 14.042 | 14.241 | 14.398 | 14.555 | 14.729 |
| Equity | 5.496 | 5.171 | 5.001 | 5.040 | 5.251 | 5.496 | 5.561 | 5.678 | 6.143 | 6.419 | 6.840 | 7.189 | 7.655 |
| Long-term debt | 9.250 | 7.808 | 7.778 | 7.713 | 7.654 | 7.592 | 7.733 | 7.756 | 7.610 | 7.335 | 6.967 | 6.676 | 6.324 |
| Short-term debt | 1.891 | 350 | 398 | 364 | 379 | 273 | 299 | 284 | 289 | 486 | 591 | 690 | 750 |
| Total debt | 11.141 | 8.157 | 8.177 | 8.078 | 8.033 | 7.865 | 8.032 | 8.040 | 7.899 | 7.821 | 7.557 | 7.366 | 7.074 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PØ Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MSL INVEST ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Per Østergaard | Management | 0 companies |