| Revenue | DKK 316K | +6% |
| EBITDA | DKK 316K | +6% |
| Net profit | DKK 47K | -78% |
| Total assets | DKK 8,8M | +1% |
| Equity | DKK 618K | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 238 | 230 | 223 | -123 | 187 | 225 | 225 | 220 | 207 | 468 | 273 | 298 | 316 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 226 | 259 | 223 | -123 | 187 | 225 | 225 | 220 | 207 | 468 | 273 | 298 | 316 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 226 | 259 | 223 | -123 | 187 | 225 | 225 | 220 | 207 | 468 | 273 | 298 | 316 |
| Net financials | -343 | -171 | -171 | -171 | -130 | -130 | -228 | -132 | -94 | -126 | -255 | -74 | -256 |
| Profit before tax | -117 | 87 | 51 | -293 | 57 | 95 | -3 | 87 | 113 | 342 | 17 | 224 | 60 |
| Tax | -0 | 14 | 13 | 13 | 21 | 22 | -1 | 19 | 25 | 75 | 5 | 7 | 13 |
| Net profit | -117 | 73 | 39 | -307 | 36 | 73 | -3 | 68 | 88 | 266 | 13 | 217 | 47 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.739 | 8.764 | 8.804 | 8.618 | 8.739 | 8.749 | 8.738 | 8.738 | 8.803 | 9.117 | 8.783 | 8.745 | 8.794 |
| Equity | 8 | 81 | 120 | -187 | -151 | -78 | -81 | -12 | 75 | 342 | 355 | 571 | 618 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 8.587 | 8.590 | 8.448 | 8.338 | 8.008 | 7.727 | 7.627 |
| Short-term debt | 8.731 | 8.682 | 8.684 | 8.805 | 8.890 | 8.827 | 232 | 161 | 280 | 437 | 421 | 446 | 548 |
| Total debt | 8.731 | 8.682 | 8.684 | 8.805 | 8.890 | 8.827 | 8.819 | 8.751 | 8.728 | 8.775 | 8.428 | 8.174 | 8.175 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE | Founder | 2011 | — | — |
PH Management | Management | 2021 | — | — |
KH Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Alf Edvard Christensen Vestergaard | Founder | 0 companies |
| Peter Henrik de Linde Vestergaard | Management | 0 companies |
| Koller Holding Gmbh | Founder | 0 companies |