| Revenue | DKK 105K | +201% |
| EBITDA | DKK 105K | +201% |
| Net profit | DKK 51K | +184% |
| Total assets | DKK 888K | +2% |
| Equity | DKK 715K | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 82 | 93 | 78 | 127 | 101 | 139 | 121 | -30 | -93 | 23 | 56 | -3 | 35 | 105 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 82 | 93 | 78 | 100 | 101 | 94 | 121 | -30 | -93 | 23 | 56 | -3 | 35 | 105 |
| Depreciation & amort. | -20 | -20 | -20 | -0 | -27 | -28 | -31 | -31 | -32 | -33 | -34 | -32 | -30 | -30 |
| EBIT | 62 | 73 | 58 | 100 | 74 | 66 | 90 | -61 | -125 | -9 | 23 | -36 | 5 | 76 |
| Net financials | 18 | 124 | 45 | -78 | 128 | -30 | 97 | 11 | 7 | 5 | 4 | 6 | 16 | 14 |
| Profit before tax | 99 | 196 | 103 | 22 | 202 | 36 | 187 | -51 | -118 | -4 | 27 | -30 | 21 | 90 |
| Tax | -34 | 37 | 27 | 39 | 26 | 16 | 22 | -13 | 10 | 14 | 19 | 17 | 3 | 38 |
| Net profit | 133 | 160 | 76 | -17 | 176 | 20 | 165 | -38 | -128 | -18 | 8 | -46 | 18 | 51 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.189 | 1.876 | 1.855 | 1.743 | 1.823 | 1.726 | 1.793 | 1.626 | 1.387 | 1.256 | 1.188 | 1.026 | 873 | 888 |
| Equity | 2.054 | 1.738 | 1.524 | 1.603 | 1.680 | 1.599 | 1.660 | 1.516 | 1.280 | 1.151 | 1.046 | 886 | 786 | 715 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 78 | 82 | 275 | 68 | 78 | 67 | 78 | 67 | 65 | 68 | 112 | 114 | 68 | 140 |
| Total debt | 78 | 82 | 275 | 140 | 143 | 67 | 78 | 67 | 65 | 68 | 112 | 114 | 68 | 140 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OF Management | Management | 1982 | — | — |
R- | Audit | 1982 | — | — |
R- | Audit | 2008 | — | — |
PG Audit | Audit | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1982 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Frederiksen | Management | 0 companies |
| REVISIONSKONTORET - AARS ApS | Audit | 0 companies |
| REVISIONSKONTORET - AARS ApS | Audit | 0 companies |
| Peder Godiksen | Audit | 0 companies |