| Revenue | DKK 238K | -477% |
| EBITDA | DKK 238K | +477% |
| Net profit | DKK 128K | +105% |
| Total assets | DKK 6M | +229% |
| Equity | DKK 1,9M | +210% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 48 | -26 | 37 | 179 | 528 | 13 | -136 | 181 | 216 | 239 | 223 | 221 | -63 | 238 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 48 | -26 | 37 | 179 | 528 | 13 | 564 | 181 | 216 | 239 | -13 | 221 | -63 | 238 |
| Depreciation & amort. | -38 | -38 | -1 | -1 | -1 | -3 | -0 | -0 | -0 | -3 | -0 | -0 | -0 | -3 |
| EBIT | 10 | -64 | 36 | 178 | 527 | 10 | 564 | 181 | 216 | 236 | -13 | 221 | -63 | 235 |
| Net financials | -49 | -38 | -37 | -27 | -23 | -27 | -42 | -51 | -39 | -32 | -57 | -35 | -60 | 45 |
| Profit before tax | -20 | -102 | -1 | 151 | 504 | -17 | 522 | 130 | 176 | 203 | -70 | 26 | -3.037 | 166 |
| Tax | 9 | -32 | -2 | 34 | 111 | -4 | 115 | 30 | 39 | 45 | -15 | 8 | -299 | 38 |
| Net profit | -29 | -70 | 1 | 117 | 394 | -14 | 407 | 100 | 137 | 158 | -55 | 18 | -2.738 | 128 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.332 | 2.237 | 2.258 | 2.509 | 2.863 | 2.424 | 3.154 | 3.208 | 3.293 | 3.349 | 4.144 | 5.009 | 1.835 | 6.038 |
| Equity | 234 | 164 | 165 | 281 | 558 | 246 | 653 | 753 | 890 | 1.048 | 993 | 1.011 | -1.727 | 1.898 |
| Long-term debt | 2.000 | 2.000 | 2.011 | 2.097 | 2.097 | 4.000 | 3.823 | 3.647 | 3.471 | 3.312 | 1.558 | 1.488 | 1.451 | 1.342 |
| Short-term debt | 51 | 25 | 18 | 51 | 67 | 38 | 336 | 347 | 345 | 285 | 1.278 | 2.211 | 2.111 | 2.258 |
| Total debt | 2.051 | 2.025 | 2.029 | 2.147 | 2.164 | 4.038 | 4.158 | 3.995 | 3.816 | 3.598 | 2.835 | 3.699 | 3.562 | 3.599 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET Management | Management | 2017 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
PN Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAMOS HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
APM HOLDING K93 ApS | Company | 50.0% | 50.0% | 2017 |
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Eli Tommy Jensen | Management | 0 companies |
| Søren Bager Huniche | Chief Executive Officer | 0 companies |
| Per Nielsen | Chief Executive Officer | 0 companies |