| Revenue | DKK 940K | +4% |
| EBITDA | DKK 940K | +4% |
| Net profit | DKK 450K | +20% |
| Total assets | DKK 6M | -3% |
| Equity | DKK 1,5M | +26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 683 | 675 | 679 | — | 679 | 672 | 160 | 515 | 574 | 705 | 885 | 873 | 916 | 903 | 940 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 683 | 675 | 679 | 0 | 679 | 672 | 160 | 515 | 574 | 705 | 885 | 873 | 916 | 903 | 940 |
| Depreciation & amort. | 242 | -242 | -242 | -0 | -242 | -242 | -44 | -141 | -142 | -149 | -156 | -156 | -161 | -161 | -161 |
| EBIT | 441 | 432 | 436 | 0 | 437 | 430 | 116 | 373 | 432 | 557 | 729 | 717 | 756 | 743 | 779 |
| Net financials | -370 | -365 | -343 | 0 | -238 | -231 | -55 | -318 | -66 | -98 | -157 | -124 | -259 | -260 | -200 |
| Profit before tax | 71 | 67 | 94 | 0 | 199 | 199 | 60 | 56 | 366 | 459 | 572 | 592 | 497 | 482 | 579 |
| Tax | 18 | 17 | 18 | -0 | 44 | 45 | -15 | 25 | 96 | 102 | 131 | 131 | 110 | 107 | 128 |
| Net profit | 54 | 50 | 76 | 0 | 155 | 155 | 75 | 31 | 270 | 357 | 441 | 461 | 387 | 375 | 450 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.986 | 7.740 | 7.529 | 0 | 7.013 | 6.809 | 6.799 | 6.585 | 6.493 | 6.382 | 6.188 | 6.032 | 6.188 | 6.126 | 5.971 |
| Equity | 106 | 156 | 232 | 0 | 484 | 638 | 163 | 195 | 465 | 490 | 592 | 710 | 947 | 1.172 | 1.472 |
| Long-term debt | 7.155 | 6.884 | 6.594 | 0 | 5.678 | 5.443 | 3.131 | 4.631 | 4.368 | 4.110 | 3.893 | 3.991 | 3.891 | 3.564 | 3.030 |
| Short-term debt | 717 | 675 | 660 | 0 | 787 | 680 | 3.470 | 1.710 | 1.613 | 1.732 | 1.653 | 1.280 | 1.297 | 1.340 | 1.422 |
| Total debt | 7.872 | 7.559 | 7.254 | 0 | 6.465 | 6.123 | 6.601 | 6.341 | 5.982 | 5.842 | 5.546 | 5.272 | 5.188 | 4.904 | 4.452 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NL Founder | Founder | 2010 | — | — |
EV Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2018 | |
| Individual | 33.3% | 33.3% | 2018 | |
| Individual | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Lars Johansen | Founder | 0 companies |
| Ejnar Villy Thorsen | Founder | 0 companies |