| Revenue | DKK 155K | +28% |
| EBITDA | DKK 155K | +28% |
| Net profit | DKK 103K | +0% |
| Total assets | DKK 3,3M | +1% |
| Equity | DKK 3M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 345 | 385 | 385 | 385 | 225 | 225 | 225 | 225 | 80 | 142 | 159 | 146 | 122 | 155 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 304 | 340 | 342 | 334 | 163 | 162 | 159 | -82 | 80 | 142 | 271 | 146 | 122 | 155 |
| Depreciation & amort. | 75 | 75 | 75 | -75 | -75 | -75 | -75 | -75 | -75 | -75 | 56 | -61 | -61 | -61 |
| EBIT | 229 | 265 | 267 | 260 | 88 | 88 | 85 | -157 | 5 | 67 | 215 | 85 | 60 | 94 |
| Net financials | 364 | -42 | -160 | -21 | -420 | -96 | 79 | 104 | 4 | 57 | -135 | 41 | 72 | 38 |
| Profit before tax | 593 | 223 | 107 | 239 | -332 | -9 | 163 | -53 | 9 | 124 | 80 | 126 | 133 | 132 |
| Tax | 31 | 38 | 60 | 52 | 5 | -2 | 20 | -12 | 2 | 27 | 18 | 28 | 29 | 29 |
| Net profit | 562 | 185 | 47 | 187 | -337 | -6 | 143 | -41 | 7 | 97 | 62 | 98 | 103 | 103 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.749 | 5.729 | 5.347 | 5.318 | 4.747 | 4.575 | 4.589 | 4.292 | 4.107 | 4.027 | 3.935 | 3.748 | 3.238 | 3.273 |
| Equity | 2.840 | 2.977 | 2.976 | 3.113 | 2.727 | 2.720 | 2.863 | 2.823 | 2.775 | 2.817 | 2.823 | 2.864 | 2.908 | 2.976 |
| Long-term debt | 2.303 | 2.153 | 1.998 | 1.836 | 1.667 | 1.556 | 1.402 | 1.108 | 952 | 796 | 640 | 480 | 0 | 0 |
| Short-term debt | 486 | 495 | 271 | 268 | 253 | 202 | 224 | 274 | 290 | 318 | 360 | 279 | 211 | 192 |
| Total debt | 2.789 | 2.648 | 2.269 | 2.104 | 1.920 | 1.757 | 1.626 | 1.382 | 1.242 | 1.114 | 999 | 760 | 211 | 192 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1984 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nordtorp Vestergaard | Unofficial title | 0 companies |