| Revenue | DKK 2M | -42% |
| EBITDA | DKK 1,8M | -47% |
| Net profit | DKK 1M | -48% |
| Total assets | DKK 30M | -26% |
| Equity | DKK 20M | -14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.298 | 1.561 | 1.716 | 1.896 | 1.899 | 2.096 | 2.755 | 2.060 | 2.478 | 2.348 | 1.971 | 2.856 | 3.472 | 2.024 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.298 | 1.561 | 1.716 | 1.021 | 901 | 1.464 | 1.797 | 831 | 2.420 | 2.014 | 355 | 2.105 | 3.286 | 1.756 |
| Depreciation & amort. | -459 | -600 | -695 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -0 | -0 | -0 | -0 |
| EBIT | 839 | 961 | 1.021 | 1.021 | 901 | 1.464 | 1.797 | 831 | 2.420 | 2.007 | 355 | 2.105 | 3.286 | 1.756 |
| Net financials | -640 | -717 | -860 | -722 | -831 | -946 | -867 | -745 | -553 | -456 | -119 | -726 | -800 | -585 |
| Profit before tax | 200 | 244 | 160 | 299 | 70 | 517 | 930 | 86 | 1.867 | 1.551 | 236 | 1.379 | 2.486 | 1.171 |
| Tax | 75 | -84 | 42 | 74 | -2 | 79 | 174 | -24 | 406 | 302 | 8 | 277 | 577 | 171 |
| Net profit | 125 | 328 | 119 | 225 | 72 | 439 | 756 | 110 | 1.461 | 1.249 | 228 | 1.102 | 1.909 | 1.000 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.256 | 33.141 | 35.344 | 40.512 | 39.289 | 42.105 | 38.815 | 40.407 | 41.942 | 42.456 | 45.686 | 39.473 | 40.851 | 30.032 |
| Equity | 5.943 | 6.147 | 5.939 | 6.045 | 6.118 | 6.556 | 7.312 | 18.323 | 19.784 | 21.033 | 20.261 | 21.364 | 23.272 | 19.973 |
| Long-term debt | 17.039 | 16.736 | 17.165 | 25.003 | 23.123 | 23.131 | 18.991 | 16.985 | 19.533 | 17.119 | 14.839 | 12.681 | 13.042 | 8.858 |
| Short-term debt | 7.098 | 9.178 | 11.138 | 8.384 | 9.025 | 11.378 | 11.377 | 4.220 | 1.533 | 3.304 | 9.926 | 4.703 | 3.756 | 480 |
| Total debt | 24.137 | 25.914 | 28.303 | 33.387 | 32.148 | 34.509 | 30.368 | 21.205 | 21.066 | 20.423 | 24.765 | 17.384 | 16.798 | 9.338 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV Management | Management | 2010 | — | — |
BH Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Selskabet af 12. juni 17 ApS | Company | 50.0% | 50.0% | 2022 |
Selskabet af 14. juni 17 ApS | Company | 50.0% | 50.0% | 2022 |
HESSNER OG VINGE HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Vinge | Management | 0 companies |
| Bent Hessner | Management | 0 companies |