| Revenue | DKK 1,7M | -2671% |
| EBITDA | DKK 1,7M | +2671% |
| Net profit | DKK 2,6M | +199% |
| Total assets | DKK 76,3M | +3% |
| Equity | DKK 72M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -28 | 122 | 119 | 117 | 98 | 12 | 203 | 215 | 238 | 144 | 291 | 381 | -67 | 1.714 |
| Staff expenses | -36 | -36 | -38 | -38 | -39 | -38 | -39 | -42 | -34 | -0 | -46 | -38 | -0 | -0 |
| EBITDA | -3 | 54 | 81 | 79 | 60 | -26 | 164 | 173 | 204 | 144 | 245 | 343 | -67 | 1.714 |
| Depreciation & amort. | 50 | -67 | -60 | -76 | -106 | -160 | -245 | -205 | -205 | -205 | -215 | -203 | -239 | -300 |
| EBIT | -53 | -13 | 22 | 3 | -46 | -186 | -80 | -32 | -1 | -61 | 31 | 141 | -306 | 1.414 |
| Net financials | 1.919 | 2.667 | 1.568 | 3.740 | 2.521 | 4.976 | 2.255 | 5.348 | 2.925 | 6.591 | 3.214 | 264 | 1.119 | 1.448 |
| Profit before tax | 1.805 | 2.686 | 1.590 | 3.743 | 2.475 | 4.790 | 2.175 | 5.315 | 2.925 | 6.530 | 3.244 | 404 | 814 | 2.862 |
| Tax | 25 | 230 | 111 | 462 | -158 | 277 | 62 | 164 | -77 | 657 | 10 | -207 | -53 | 271 |
| Net profit | 1.780 | 2.456 | 1.479 | 3.281 | 2.632 | 4.513 | 2.112 | 5.151 | 3.002 | 5.874 | 3.235 | 612 | 867 | 2.591 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38.116 | 40.326 | 41.415 | 44.855 | 46.606 | 57.158 | 58.100 | 62.612 | 66.432 | 71.968 | 75.156 | 75.786 | 73.993 | 76.297 |
| Equity | 37.349 | 39.505 | 40.784 | 43.764 | 46.097 | 50.610 | 52.422 | 57.273 | 59.975 | 65.549 | 68.484 | 68.796 | 69.663 | 71.954 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.861 | 3.761 |
| Short-term debt | 529 | 609 | 421 | 865 | 441 | 6.326 | 5.480 | 5.166 | 6.362 | 6.305 | 6.547 | 6.990 | 469 | 524 |
| Total debt | 529 | 609 | 421 | 865 | 441 | 6.326 | 5.480 | 5.166 | 6.362 | 6.305 | 6.547 | 6.990 | 4.330 | 4.284 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1982 | — | — | |
ML Management | Management | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| SR, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Mona Lis Frydkjær | Management | 0 companies |