| Revenue | DKK 2M | +0% |
| EBITDA | DKK 1,9M | -3% |
| Net profit | DKK 251K | -54% |
| Total assets | DKK 34,3M | +1% |
| Equity | DKK 5,7M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 291 | 294 | 188 | -14 | 828 | 1.019 | 1.448 | 1.374 | 1.746 | 1.630 | 1.845 | 1.974 | 1.977 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 291 | 294 | 188 | -14 | 828 | 1.019 | 1.448 | 1.374 | 1.746 | 1.630 | 1.845 | 1.974 | 1.912 |
| Depreciation & amort. | 91 | -91 | -25 | -0 | -105 | -170 | -202 | -204 | -215 | -247 | -346 | -438 | -564 |
| EBIT | 201 | 203 | 163 | -14 | 723 | 849 | 1.246 | 1.170 | 1.531 | 1.383 | 1.499 | 1.536 | 1.348 |
| Net financials | -56 | -52 | -15 | 55 | -195 | -173 | -144 | -95 | -96 | -133 | -246 | -836 | -1.026 |
| Profit before tax | 145 | 151 | 148 | 41 | 528 | 676 | 1.102 | 1.075 | 1.435 | 1.250 | 1.253 | 700 | 321 |
| Tax | 37 | 1 | 49 | 10 | 116 | 149 | 242 | 236 | 316 | 275 | 276 | 155 | 71 |
| Net profit | 108 | 150 | 99 | 31 | 412 | 527 | 859 | 838 | 1.119 | 975 | 977 | 545 | 251 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.944 | 3.956 | 2.567 | 247 | 13.289 | 15.029 | 14.728 | 13.325 | 14.775 | 18.082 | 21.277 | 34.106 | 34.279 |
| Equity | 1.895 | 2.045 | 2.144 | 225 | 637 | 1.164 | 2.024 | 2.862 | 2.981 | 3.956 | 4.933 | 5.479 | 5.729 |
| Long-term debt | 1.500 | 1.377 | 0 | 0 | 6.439 | 8.837 | 8.320 | 7.812 | 7.315 | 6.812 | 6.320 | 17.490 | 16.664 |
| Short-term debt | 201 | 241 | 423 | 22 | 6.173 | 4.789 | 4.093 | 2.257 | 3.917 | 6.576 | 9.085 | 10.005 | 10.557 |
| Total debt | 1.701 | 1.618 | 423 | 22 | 12.612 | 13.626 | 12.413 | 10.069 | 11.233 | 13.388 | 15.404 | 27.495 | 27.221 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 2010 | — | — |
JM Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LIFTRA HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Per Eske Fenger | Management | 0 companies |
| Jens Mortensen | Management | 0 companies |