| Revenue | DKK 375K | +102% |
| EBITDA | DKK 207K | +380% |
| Net profit | DKK 615K | +464% |
| Total assets | DKK 7,7M | +9% |
| Equity | DKK 6,6M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 163 | 144 | 562 | 184 | 142 | 173 | 155 | 126 | 551 | 146 | 192 | 186 | 375 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 61 | -110 | 95 | -89 | 397 | -215 | -12 | 1.463 | 438 | -50 | -165 | -74 | 207 |
| Depreciation & amort. | 15 | 22 | 24 | 24 | 24 | -24 | -24 | -6 | -0 | -3 | -6 | -11 | -5 |
| EBIT | 46 | -132 | 71 | -113 | 373 | -238 | -36 | 1.458 | 438 | -54 | -171 | -85 | 202 |
| Net financials | -1 | 461 | 70 | 872 | -71 | 188 | -263 | 409 | 426 | 675 | -362 | 240 | 558 |
| Profit before tax | 45 | 328 | 141 | 759 | 302 | -51 | -299 | 1.866 | 865 | 622 | -533 | 155 | 760 |
| Tax | 25 | 82 | 49 | 134 | 65 | -6 | -47 | 359 | 182 | 139 | -124 | 46 | 145 |
| Net profit | 21 | 246 | 93 | 624 | 237 | -45 | -252 | 1.507 | 683 | 483 | -409 | 109 | 615 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.768 | 4.997 | 4.977 | 5.530 | 5.709 | 5.646 | 5.041 | 6.312 | 6.855 | 7.265 | 6.556 | 7.114 | 7.739 |
| Equity | 3.861 | 4.027 | 4.040 | 4.584 | 4.742 | 4.596 | 4.244 | 5.651 | 6.234 | 6.604 | 6.081 | 6.072 | 6.565 |
| Long-term debt | 834 | 814 | 796 | 776 | 757 | 737 | 712 | 267 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 74 | 156 | 141 | 170 | 211 | 313 | 85 | 393 | 621 | 661 | 476 | 1.042 | 1.173 |
| Total debt | 908 | 970 | 937 | 946 | 968 | 1.050 | 797 | 660 | 621 | 661 | 476 | 1.042 | 1.173 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1975 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2021 | |
| Individual | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Leo Sejr Sørensen | Board of Directors | 0 companies |
| Søren Henrik Wang | Board of Directors | 0 companies |
| Hans Frank Nørmølle | Board of Directors | 0 companies |
| Kurt Haugaard Simonsen | Board of Directors | 0 companies |
| Christian Frank Pedersen | Board of Directors | 0 companies |
| Henning Højen | Board of Directors | 0 companies |
| Frank Jacobi Carstensen | Board of Directors | 0 companies |
| Carl Johan Voigt Eriksen | Board of Directors | 0 companies |
| Marc Frank Pedersen | Board of Directors | 0 companies |