| Revenue | DKK 186K | +35% |
| EBITDA | DKK 186K | +35% |
| Net profit | DKK 84K | +91% |
| Total assets | DKK 1,5M | -1% |
| Equity | DKK 569K | +17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 22 | 156 | 110 | 104 | 131 | — | 124 | 148 | 151 | 72 | 148 | 138 | 186 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 22 | 156 | 110 | 104 | 131 | 0 | 124 | 148 | 151 | 72 | 148 | 138 | 186 |
| Depreciation & amort. | -0 | -0 | -0 | -35 | -35 | -0 | -35 | -35 | -35 | -35 | -40 | -36 | -36 |
| EBIT | 22 | 156 | 110 | 69 | 96 | 0 | 89 | 113 | 116 | 37 | 109 | 101 | 149 |
| Net financials | -27 | -55 | -129 | -51 | -48 | 0 | -42 | -45 | -41 | -35 | -40 | -48 | -42 |
| Profit before tax | -5 | 102 | -19 | 18 | 47 | 0 | 47 | 68 | 75 | 2 | 69 | 54 | 108 |
| Tax | 31 | -3 | 9 | -23 | -5 | -0 | 10 | 17 | 16 | 0 | 22 | 10 | 24 |
| Net profit | -36 | 104 | -28 | 41 | 53 | 0 | 37 | 51 | 59 | 1 | 47 | 44 | 84 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.028 | 1.090 | 1.507 | 1.786 | 1.756 | 0 | 1.731 | 1.710 | 1.687 | 1.594 | 1.550 | 1.514 | 1.499 |
| Equity | 44 | 139 | 118 | 160 | 213 | 0 | 292 | 343 | 393 | 394 | 441 | 485 | 569 |
| Long-term debt | 820 | 793 | 1.228 | 1.454 | 1.374 | 0 | 1.206 | 1.117 | 959 | 867 | 752 | 739 | 591 |
| Short-term debt | 133 | 131 | 124 | 158 | 161 | 0 | 225 | 241 | 327 | 324 | 349 | 284 | 333 |
| Total debt | 953 | 923 | 1.352 | 1.612 | 1.535 | 0 | 1.431 | 1.359 | 1.286 | 1.192 | 1.101 | 1.023 | 924 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Audit | Audit | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Asger Fiig | Audit | 0 companies |