| Revenue | DKK 1,5M | +1% |
| EBITDA | DKK 2,9M | +185% |
| Net profit | DKK 1,8M | +352% |
| Total assets | DKK 24M | +8% |
| Equity | DKK 10,8M | +19% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 38 | 554 | -82 | -206 | -417 | 466 | 770 | 1.115 | 1.031 | 1.321 | 1.367 | 1.514 | 1.535 |
| Staff expenses | -88 | -201 | -3 | -0 | -0 | -0 | -0 | -0 | -74 | -214 | -200 | -472 | -245 |
| EBITDA | 220 | 774 | -265 | 291 | 572 | 5.464 | -2.061 | 1.274 | 957 | 3.885 | 3.418 | 1.002 | 2.857 |
| Depreciation & amort. | 6 | 12 | -0 | -0 | -2 | -5 | -8 | -15 | -16 | -15 | -14 | -22 | -16 |
| EBIT | 213 | 762 | -265 | 291 | 570 | 5.459 | -2.068 | 1.259 | 941 | 3.871 | 3.404 | 979 | 2.842 |
| Net financials | -46 | -82 | -76 | -171 | -213 | -218 | -246 | -359 | -346 | -324 | -385 | -566 | -626 |
| Profit before tax | 167 | 679 | -190 | 120 | 357 | 5.241 | -2.315 | 900 | 594 | 3.546 | 3.019 | 413 | 2.216 |
| Tax | 39 | 143 | -36 | 41 | 76 | 965 | -564 | 136 | 75 | 716 | 591 | 15 | 413 |
| Net profit | 128 | 536 | -154 | 79 | 281 | 4.276 | -1.751 | 764 | 519 | 2.830 | 2.428 | 399 | 1.803 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.016 | 3.261 | 3.407 | 5.222 | 6.693 | 13.184 | 12.439 | 13.263 | 13.423 | 16.282 | 21.239 | 22.161 | 23.985 |
| Equity | 335 | 872 | 1.025 | 1.104 | 1.385 | 5.660 | 3.909 | 4.673 | 4.992 | 7.622 | 8.850 | 9.049 | 10.752 |
| Long-term debt | 1.432 | 1.725 | 1.683 | 2.789 | 3.595 | 4.155 | 4.071 | 5.389 | 5.289 | 5.177 | 9.310 | 9.209 | 9.030 |
| Short-term debt | 164 | 466 | 465 | 1.071 | 1.422 | 2.503 | 4.256 | 3.025 | 3.028 | 2.823 | 1.996 | 2.937 | 2.967 |
| Total debt | 1.596 | 2.191 | 2.148 | 3.860 | 5.016 | 6.657 | 8.327 | 8.414 | 8.317 | 8.000 | 11.306 | 12.146 | 11.997 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Management | Management | 2015 | — | — |
DN Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DNP HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Jørgen Pedersen | Management | 0 companies |
| David Nicolas Pedersen | Management | 0 companies |