| Revenue | DKK 140K | +16% |
| EBITDA | DKK 140K | +16% |
| Net profit | DKK 272K | +405% |
| Total assets | DKK 3,2M | +3% |
| Equity | DKK 1,3M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 176 | -90 | -310 | -141 | 59 | 278 | — | — | — | — | — | — | 121 | 140 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 66 | 269 | 469 | 289 | 97 | 445 | 453 | 455 | 505 | 717 | 278 | -95 | 121 | 140 |
| Depreciation & amort. | -44 | -43 | -44 | -44 | -45 | -47 | -47 | -47 | -49 | -49 | -49 | -49 | -49 | -49 |
| EBIT | 22 | 226 | 425 | 244 | 52 | 398 | 406 | 408 | 456 | 668 | 229 | -144 | 72 | 91 |
| Net financials | -68 | -93 | -74 | -81 | -116 | -106 | 189 | 135 | 276 | 504 | 161 | -246 | -21 | 196 |
| Profit before tax | -46 | 133 | 350 | 163 | -64 | 291 | 297 | 294 | 396 | 626 | 193 | -167 | 50 | 287 |
| Tax | -24 | 13 | 6 | 7 | 0 | 16 | 2 | 12 | 19 | 19 | 2 | 14 | -4 | 14 |
| Net profit | -22 | 120 | 344 | 156 | -64 | 276 | 295 | 282 | 377 | 607 | 191 | -181 | 54 | 272 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.231 | 3.264 | 3.592 | 3.442 | 3.325 | 3.628 | 3.602 | 3.888 | 3.584 | 3.774 | 3.602 | 3.226 | 3.070 | 3.154 |
| Equity | 217 | 262 | 506 | 561 | 497 | 670 | 859 | 1.033 | 1.244 | 1.471 | 1.548 | 1.249 | 1.181 | 1.318 |
| Long-term debt | 2.073 | 2.545 | 1.652 | 1.602 | 1.553 | 1.485 | 1.415 | 2.168 | 2.058 | 1.948 | 1.837 | 1.725 | 1.613 | 1.501 |
| Short-term debt | 941 | 457 | 1.434 | 1.279 | 1.275 | 1.473 | 1.328 | 687 | 282 | 355 | 218 | 252 | 276 | 335 |
| Total debt | 3.014 | 3.002 | 3.086 | 2.881 | 2.828 | 2.959 | 2.743 | 2.855 | 2.340 | 2.303 | 2.055 | 1.977 | 1.889 | 1.836 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Audit | Audit | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ryding | Audit | 0 companies |