| Revenue | DKK 980K | +215% |
| EBITDA | DKK 980K | +227% |
| Net profit | DKK 740K | +1052% |
| Total assets | DKK 3,7M | -34% |
| Equity | DKK 2M | +58% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 265 | 237 | 305 | -17 | 322 | 271 | 182 | 205 | 213 | 395 | 164 | 365 | 311 | 980 |
| Staff expenses | -35 | -40 | -33 | -36 | -36 | -36 | -20 | -0 | -7 | -7 | -11 | -11 | -11 | -0 |
| EBITDA | 230 | 277 | 272 | -53 | 286 | 235 | 162 | 205 | 206 | 388 | 153 | 354 | 299 | 980 |
| Depreciation & amort. | -0 | 40 | -40 | -40 | -40 | -40 | -40 | 40 | -40 | -40 | -40 | -40 | -40 | -21 |
| EBIT | 230 | 238 | 232 | -93 | 246 | 195 | 122 | 165 | 166 | 348 | 113 | 314 | 259 | 959 |
| Net financials | -144 | -151 | -128 | -106 | -105 | -80 | -102 | -36 | -59 | -64 | -42 | -127 | -166 | -37 |
| Profit before tax | 87 | 87 | 104 | -199 | 142 | 115 | 20 | 129 | 107 | 284 | 71 | 187 | 94 | 923 |
| Tax | -0 | -0 | -0 | -0 | 16 | 32 | 14 | 35 | 31 | 71 | 25 | 59 | 29 | 183 |
| Net profit | 87 | 87 | 104 | -199 | 125 | 83 | 7 | 93 | 76 | 212 | 47 | 128 | 64 | 740 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.635 | 5.595 | 5.552 | 5.910 | 5.866 | 5.825 | 5.803 | 5.721 | 5.640 | 5.725 | 5.607 | 5.622 | 5.642 | 3.702 |
| Equity | 455 | 542 | 646 | 447 | 572 | 655 | 662 | 754 | 830 | 951 | 1.089 | 1.217 | 1.282 | 2.021 |
| Long-term debt | 3.845 | 3.388 | 3.400 | 4.006 | 3.921 | 3.784 | 3.832 | 7.437 | 3.669 | 3.528 | 3.567 | 3.333 | 3.247 | 737 |
| Short-term debt | 1.335 | 1.551 | 1.506 | 1.457 | 1.373 | 1.386 | 1.309 | 1.198 | 1.140 | 1.247 | 951 | 1.072 | 1.114 | 945 |
| Total debt | 5.180 | 4.939 | 4.906 | 5.464 | 5.294 | 5.170 | 5.141 | 4.966 | 4.809 | 4.775 | 4.518 | 4.405 | 4.360 | 1.682 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1976 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1976 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 25.0% | 25.0% | 2009 | |
| Individual | 5.0% | 5.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Reg. revisor Hans Victor Kock | Audit | 0 companies |
| Peter Hansen | Board of Directors | 0 companies |
| Andreas Christiansen | Board of Directors | 0 companies |