| Revenue | DKK 30,6M | +2% |
| EBITDA | DKK 30,2M | +2306% |
| Net profit | DKK 23,1M | +254% |
| Total assets | DKK 521,9M | +3% |
| Equity | DKK 103M | +29% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 6.883 | 28.451 | 28.748 | 25.434 | 27.032 | 29.830 | 30.037 | 30.556 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4.645 | 20.429 | 20.819 | 323 | 16.673 | -37.612 | 1.255 | 30.203 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.645 | 20.429 | 20.819 | 323 | 16.673 | -37.612 | 1.255 | 30.203 |
| Net financials | -3.496 | -13.449 | 4.347 | -30.613 | -16.647 | -71.984 | -34.846 | -10.379 |
| Profit before tax | 1.149 | 6.980 | 25.166 | -12.290 | 3.026 | -50.596 | -13.591 | 13.824 |
| Tax | 248 | 1.548 | 1.862 | 1.264 | 1.212 | 1.947 | 1.422 | -9.247 |
| Net profit | 901 | 5.432 | 23.304 | -13.554 | 1.814 | -52.543 | -15.013 | 23.070 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 646.739 | 587.380 | 599.633 | 583.915 | 572.496 | 520.816 | 507.361 | 521.857 |
| Equity | 130.525 | 137.151 | 153.099 | 139.062 | 147.458 | 94.915 | 79.902 | 102.972 |
| Long-term debt | 436.944 | 394.082 | 383.959 | 376.953 | 401.923 | 406.041 | 394 | 425 |
| Short-term debt | 79.023 | 54.351 | 58.917 | 62.978 | 17.238 | 12.036 | 417.819 | 418.460 |
| Total debt | 515.966 | 448.433 | 442.876 | 439.932 | 419.161 | 418.077 | 418.213 | 418.885 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2017 | — | — |
SL Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Moltke-Leth | Management | 0 companies |
| Steen Lennart Jensen | Management | 0 companies |