| Revenue | DKK 986K | -4% |
| EBITDA | DKK 833K | -52% |
| Net profit | DKK 479K | -62% |
| Total assets | DKK 21,4M | -3% |
| Equity | DKK 13,8M | -4% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -194 | — | 907 | 1.012 | 525 | 925 | 964 | 981 | 1.013 | 1.023 | 986 |
| Staff expenses | -0 | -0 | -0 | -0 | -201 | -300 | -533 | -480 | -480 | -480 | -240 | -240 |
| EBITDA | -6 | -194 | 0 | 873 | 296 | 765 | 392 | 484 | 6.501 | 533 | 1.743 | 833 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -270 | 270 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -194 | 0 | 873 | 26 | 495 | 392 | 484 | 6.501 | 533 | 1.743 | 833 |
| Net financials | 4 | -41 | 0 | -167 | -125 | -146 | -148 | -164 | 5.825 | -158 | 822 | -132 |
| Profit before tax | -2 | -235 | 0 | 706 | -99 | 349 | 243 | 320 | 6.326 | 375 | 1.605 | 614 |
| Tax | -0 | -0 | -0 | 155 | -22 | 77 | 54 | 70 | 1.392 | 82 | 353 | 135 |
| Net profit | -2 | -235 | 0 | 551 | -77 | 272 | 190 | 250 | 4.935 | 292 | 1.252 | 479 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.255 | 7.242 | 0 | 17.479 | 15.932 | 15.565 | 15.329 | 15.094 | 20.977 | 20.962 | 22.159 | 21.409 |
| Equity | 78 | -156 | 0 | 7.179 | 7.102 | 7.374 | 7.564 | 7.814 | 12.748 | 13.041 | 14.292 | 13.771 |
| Long-term debt | 0 | 7.440 | 0 | 6.740 | 6.339 | 5.939 | 5.539 | 5.139 | 4.739 | 4.338 | 3.938 | 3.538 |
| Short-term debt | 2.177 | -42 | 0 | 1.751 | 740 | 442 | 417 | 332 | 361 | 453 | 588 | 740 |
| Total debt | 2.177 | 7.398 | 0 | 8.490 | 7.080 | 6.381 | 5.956 | 5.470 | 5.099 | 4.792 | 4.526 | 4.278 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Management | Management | 2013 | — | — |
JV Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STILLADS ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Lehmann | Management | 0 companies |
| Jesper Vinther | Management | 0 companies |