| Revenue | DKK 648K | +471% |
| EBITDA | DKK 648K | +471% |
| Net profit | DKK 159K | +72% |
| Total assets | DKK 4,4M | +25% |
| Equity | DKK 1M | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 762 | — | 900 | 1.054 | 1.271 | 1.419 | 1.497 | 1.376 | 278 | -230 | 444 | 188 | 113 | 648 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 87 | — | 76 | 62 | 5 | 61 | 126 | 66 | 577 | -230 | 444 | 188 | 113 | 648 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -635 | -125 | -80 | -88 | -87 |
| EBIT | 87 | — | 76 | 62 | 5 | 61 | 126 | 66 | 577 | -865 | 319 | 108 | 26 | 561 |
| Net financials | -16 | 0 | -7 | -4 | -7 | -3 | 1 | -10 | 7 | 10 | -0 | 47 | 45 | -375 |
| Profit before tax | 72 | — | 69 | 58 | -1 | 58 | 127 | 56 | 54 | -855 | 319 | 155 | 71 | 186 |
| Tax | -0 | -0 | 1 | 7 | -7 | 21 | 23 | 20 | 35 | 37 | -0 | 16 | -22 | 27 |
| Net profit | 72 | — | 68 | 51 | 6 | 36 | 104 | 36 | 18 | -892 | 319 | 139 | 93 | 159 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.934 | 3.049 | 4.115 | 4.100 | 4.156 | 4.179 | 3.813 | 3.787 | 3.753 | 1.600 | 3.157 | 3.315 | 3.555 | 4.447 |
| Equity | 431 | 544 | 612 | 663 | 669 | 705 | 809 | 845 | 863 | 6 | 645 | 785 | 877 | 1.037 |
| Long-term debt | 469 | 438 | 421 | 403 | 385 | 366 | 347 | 328 | 0 | 0 | 0 | 2.000 | 2.000 | 2.000 |
| Short-term debt | 2.034 | 2.068 | 3.083 | 3.033 | 3.102 | 3.107 | 2.656 | 2.613 | 2.890 | 1.594 | 2.512 | 530 | 678 | 1.411 |
| Total debt | 2.503 | 2.506 | 3.503 | 3.437 | 3.487 | 3.473 | 3.003 | 2.942 | 2.890 | 1.594 | 2.512 | 2.530 | 2.678 | 3.411 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GJ Audit | Audit | 1994 | — | — |
HF Management | Management | 1984 | — | — |
| Audit | 1984 | — | — | |
HL | Audit | 2004 | — | — |
AH Audit | Audit | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 66.7% | 66.7% | 2008 | |
| Individual | 25.0% | 20.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Gustav Johansen | Audit | 0 companies |
| Helge Frithjof Kroghsbo | Management | 0 companies |
| Revisor Mikael Johannes Jensen | Audit | 0 companies |
| Helle Lindholm Pedersen | Audit | 0 companies |
| Anders Henrik Lind | Audit | 0 companies |
| Henrik Broe Kroghsbo | Chairman | 0 companies |
| Birgit Søndergaard Kroghsbo | Chairman | 0 companies |