| Revenue | DKK 2,8M | +5% |
| EBITDA | DKK 2,8M | +18% |
| Net profit | DKK 1,1M | +118% |
| Total assets | DKK 58,2M | +5% |
| Equity | DKK 13,3M | +9% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 366 | 622 | 647 | 1.351 | 1.408 | 2.131 | 2.443 | 2.859 | 2.127 | 1.935 | 2.648 | 2.774 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 366 | 622 | 648 | 1.286 | 1.408 | 2.131 | 12.173 | 5.129 | -2.810 | -2.782 | 2.348 | 2.774 |
| Depreciation & amort. | 80 | 126 | -0 | -0 | -0 | -0 | -0 | -0 | -21 | -0 | -0 | -0 |
| EBIT | 286 | 496 | 648 | 1.286 | 1.408 | 2.131 | 12.173 | 5.129 | -2.831 | -2.782 | 2.348 | 2.774 |
| Net financials | -163 | -332 | -379 | -357 | -350 | -840 | -897 | -804 | 1.526 | -1.568 | -1.714 | -1.390 |
| Profit before tax | 123 | 164 | 269 | 929 | 1.058 | 1.292 | 11.275 | 4.325 | -1.306 | -4.351 | 634 | 1.384 |
| Tax | 31 | 36 | 59 | 204 | 234 | 286 | 2.483 | 953 | -284 | -951 | 139 | 305 |
| Net profit | 92 | 129 | 210 | 725 | 824 | 1.006 | 8.793 | 3.372 | -1.021 | -3.399 | 494 | 1.080 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.086 | 11.912 | 20.459 | 20.619 | 33.357 | 47.443 | 57.771 | 61.099 | 58.685 | 55.515 | 55.337 | 58.202 |
| Equity | 292 | 420 | 4.176 | 4.900 | 5.424 | 5.830 | 14.023 | 16.795 | 15.173 | 11.774 | 12.269 | 13.349 |
| Long-term debt | 8.900 | 8.900 | 13.463 | 13.063 | 12.662 | 28.614 | 27.698 | 31.235 | 27.704 | 26.562 | 25.346 | 24.132 |
| Short-term debt | 883 | 2.545 | 1.731 | 1.550 | 14.154 | 11.741 | 12.499 | 8.949 | 12.645 | 14.994 | 15.398 | 18.316 |
| Total debt | 9.783 | 11.445 | 15.195 | 14.613 | 26.816 | 40.356 | 40.198 | 40.184 | 40.349 | 41.556 | 40.744 | 42.448 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2014 | — | — |
JJ Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THORLARCO HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
ApS KBUS 17 NR. 2780 | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Michael Thorsen Larsen | Management | 0 companies |
| Jens Jørgen Calundan | Management | 0 companies |