| Revenue | DKK 220K | +59% |
| EBITDA | DKK 220K | +59% |
| Net profit | DKK 86K | +69% |
| Total assets | DKK 1,7M | -1% |
| Equity | DKK 269K | +47% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 831 | 1.125 | 1.051 | 884 | 915 | 1.035 | 447 | 118 | 120 | 152 | 177 | 174 | 139 | 220 |
| Staff expenses | -571 | -909 | -819 | -852 | -859 | -842 | -525 | -482 | -3 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 260 | 215 | 232 | 32 | 56 | 192 | -78 | -364 | 116 | 152 | 177 | 174 | 139 | 220 |
| Depreciation & amort. | -37 | -37 | -56 | -56 | -41 | -25 | -25 | -22 | 22 | -22 | -22 | -22 | -22 | -22 |
| EBIT | 223 | 178 | 176 | -24 | 15 | 167 | -104 | -386 | 94 | 130 | 154 | 151 | 116 | 198 |
| Net financials | -84 | -54 | -42 | -45 | -42 | -32 | -39 | -47 | -44 | -42 | -42 | -46 | -51 | -88 |
| Profit before tax | 139 | 124 | 133 | -69 | -27 | 135 | -143 | -433 | 50 | 88 | 112 | 106 | 65 | 110 |
| Tax | 39 | 33 | 35 | -20 | -6 | 30 | -31 | -95 | 11 | 19 | 25 | 23 | 14 | 24 |
| Net profit | 100 | 91 | 98 | -49 | -22 | 105 | -111 | -338 | 39 | 69 | 88 | 83 | 51 | 86 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.427 | 2.368 | 2.271 | 2.171 | 2.119 | 1.987 | 2.005 | 1.895 | 1.769 | 1.761 | 1.792 | 1.755 | 1.762 | 1.744 |
| Equity | 180 | 221 | 269 | 220 | 198 | 304 | 192 | -146 | -107 | -38 | 50 | 132 | 183 | 269 |
| Long-term debt | 1.663 | 1.500 | 1.340 | 1.169 | 1.025 | 960 | 807 | 696 | 585 | 474 | 364 | 256 | 152 | 100 |
| Short-term debt | 585 | 647 | 662 | 782 | 896 | 723 | 1.005 | 1.345 | 1.292 | 1.325 | 1.379 | 1.367 | 1.427 | 1.374 |
| Total debt | 2.247 | 2.147 | 2.002 | 1.951 | 1.921 | 1.683 | 1.812 | 2.041 | 1.876 | 1.799 | 1.742 | 1.623 | 1.578 | 1.474 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Management | Management | 2011 | — | — |
RN Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STORMLY ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Per Jørgensen | Management | 0 companies |
| Ronnie Nikolaj Stormly | Management | 0 companies |