| Revenue | DKK 180K | -63% |
| EBITDA | DKK 143K | -50% |
| Net profit | DKK -148K | -95% |
| Total assets | DKK 15,2M | +0% |
| Equity | DKK 5,3M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 693 | 538 | 515 | 526 | 531 | 596 | 609 | 463 | 407 | 489 | 534 | 436 | 487 | 180 |
| Staff expenses | -56 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -59 | -65 | -70 | -0 |
| EBITDA | 637 | 538 | 515 | 526 | 531 | 3.434 | 1.109 | 523 | 397 | 2.038 | 2.591 | 90 | 285 | 143 |
| Depreciation & amort. | 55 | 55 | -55 | -62 | -62 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 583 | 483 | 461 | 463 | 469 | 3.434 | 1.109 | 523 | 397 | 2.038 | 2.591 | 90 | 285 | 143 |
| Net financials | -316 | -159 | -113 | -127 | -282 | 2.618 | -201 | -133 | -143 | -190 | -202 | -331 | -382 | -333 |
| Profit before tax | 267 | 325 | 348 | 337 | 186 | 3.214 | 908 | 390 | 254 | 1.848 | 2.389 | -241 | -97 | -190 |
| Tax | 67 | 83 | 85 | 85 | 42 | 707 | 200 | 86 | 56 | 406 | 526 | -53 | -21 | -42 |
| Net profit | 200 | 242 | 263 | 252 | 145 | 2.507 | 708 | 304 | 198 | 1.442 | 1.863 | -188 | -76 | -148 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.554 | 9.197 | 9.455 | 9.654 | 9.724 | 12.986 | 13.973 | 14.169 | 14.179 | 13.454 | 15.723 | 15.374 | 15.141 | 15.189 |
| Equity | 280 | 522 | 785 | 1.037 | 1.181 | 3.688 | 4.397 | 4.700 | 4.898 | 3.840 | 5.704 | 5.516 | 5.440 | 5.292 |
| Long-term debt | 6.876 | 8.491 | 8.481 | 8.427 | 8.353 | 8.342 | 8.363 | 7.822 | 7.696 | 7.717 | 7.613 | 7.558 | 7.528 | 7.468 |
| Short-term debt | 1.398 | 184 | 189 | 191 | 189 | 392 | 540 | 959 | 901 | 872 | 915 | 871 | 773 | 1.071 |
| Total debt | 8.274 | 8.675 | 8.671 | 8.618 | 8.543 | 8.734 | 8.903 | 8.781 | 8.597 | 8.589 | 8.528 | 8.429 | 8.301 | 8.539 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DH Management | Management | 2011 | — | — |
LB Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FILIAS HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Hauschild Grünberger | Management | 0 companies |
| Lars Buus Jensen | Management | 0 companies |