| Revenue | DKK 294K | +11% |
| EBITDA | DKK 294K | +11% |
| Net profit | DKK 124K | +19% |
| Total assets | DKK 4,1M | -3% |
| Equity | DKK 1,5M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -3 | -7 | 268 | 310 | 169 | 275 | 269 | 225 | 265 | 268 | 269 | 265 | 294 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -3 | -7 | 268 | 310 | 169 | 275 | 269 | 225 | 265 | 268 | 269 | 265 | 294 |
| Depreciation & amort. | -0 | -0 | -0 | 100 | -110 | -55 | -110 | -110 | -110 | -110 | -110 | -110 | -110 | -110 |
| EBIT | -4 | -3 | -7 | 168 | 200 | 114 | 166 | 160 | 116 | 155 | 159 | 160 | 155 | 184 |
| Net financials | 0 | 110 | 133 | -8 | 755 | -75 | -170 | -177 | -170 | -100 | -1.041 | 31 | -23 | -25 |
| Profit before tax | -4 | 107 | 126 | 159 | 955 | 39 | -4 | -17 | -54 | 55 | -882 | 191 | 132 | 159 |
| Tax | -1 | -1 | -5 | 24 | 14 | 9 | 3 | 1 | -12 | 12 | 28 | 29 | 29 | 36 |
| Net profit | -2 | 108 | 131 | 135 | 941 | 30 | -8 | -18 | -42 | 43 | -910 | 162 | 104 | 124 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.541 | 1.838 | 1.914 | 5.738 | 6.974 | 6.800 | 6.265 | 6.299 | 4.518 | 4.480 | 4.529 | 4.332 | 4.202 | 4.075 |
| Equity | 1.496 | 1.507 | 1.539 | 1.576 | 2.416 | 2.343 | 2.336 | 2.212 | 2.116 | 2.053 | 1.143 | 1.305 | 1.409 | 1.532 |
| Long-term debt | 0 | 0 | 0 | 2.144 | 2.133 | 2.083 | 1.978 | 1.866 | 1.746 | 1.678 | 1.581 | 1.457 | 1.330 | 1.211 |
| Short-term debt | 45 | 331 | 375 | 2.016 | 2.424 | 2.363 | 1.937 | 2.207 | 654 | 735 | 1.791 | 1.556 | 1.449 | 1.318 |
| Total debt | 45 | 331 | 375 | 4.159 | 4.556 | 4.446 | 3.915 | 4.073 | 2.400 | 2.413 | 3.372 | 3.013 | 2.779 | 2.529 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Audit | Audit | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Jørgen Hansen | Audit | 0 companies |