| Revenue | DKK 11,7M | +486% |
| EBITDA | DKK 9,7M | +2047% |
| Net profit | DKK -2M | -104% |
| Total assets | DKK 825,3M | +0% |
| Equity | DKK 820,8M | +0% |
| Employees | 2 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -615 | 1.249 | 1.114 | 1.576 | 1.286 | 7.612 | 1.050 | 1.455 | 1.176 | 1.136 | 6.149 | 1.231 | 1.993 | 11.684 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -148 | -1.005 | -28 | -272 | -293 | -296 | -681 | -1.027 | -818 | -1.173 | -1.433 | -1.212 | -1.220 | -1.606 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 889 | -237 | 689 | 933 | 612 | 7.136 | 73 | -74 | 333 | -266 | 4.240 | -91 | 453 | 9.722 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.295 | -1.255 | -1.265 | -1.265 | -1.265 | -1.227 | -1.232 | -1.252 | -1.249 | -2.316 | -1.942 | -2.240 | -3.478 | -1.625 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -406 | -1.491 | -576 | -332 | -652 | 5.909 | -1.159 | -1.326 | -916 | -2.582 | 2.298 | -2.331 | -3.025 | 8.098 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21.115 | 25.296 | 76.531 | 61.608 | 37.041 | 87.518 | -17.187 | 31.561 | 92.962 | 152.836 | 5.255 | 60.052 | 61.157 | -22.855 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | -21.521 | 23.804 | 74.704 | 61.276 | 36.389 | 93.428 | -18.346 | 30.235 | 92.046 | 150.254 | 7.553 | 57.721 | 58.132 | -14.758 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5.397 | 2.079 | 9.764 | 10.913 | 8.710 | 8.857 | -2.924 | 6.338 | 17.235 | 20.651 | -5.084 | 7.225 | 3.812 | -12.791 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | -16.124 | 21.725 | 64.940 | 50.363 | 27.679 | 84.571 | -15.422 | 23.897 | 74.811 | 129.603 | 12.637 | 50.496 | 54.320 | -1.966 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 245.188 | 280.208 | 342.673 | 402.568 | 432.602 | 518.469 | 484.286 | 510.176 | 616.783 | 733.460 | 747.334 | 783.578 | 825.668 | 825.255 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 242.703 | 264.380 | 329.272 | 379.941 | 407.570 | 492.090 | 476.616 | 500.460 | 579.741 | 709.288 | 729.669 | 780.108 | 822.870 | 820.842 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -772 | -3.323 | 6.434 | 9.824 | 8.911 | 10.088 | 1.242 | 4.373 | 23.466 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 985 | 12.504 | 1.369 | 7.605 | 11.198 | 11.641 | 2.050 | 1.228 | 8.434 | 20.428 | 14.316 | 589 | 664 | 458 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 985 | 12.504 | 7.803 | 17.429 | 20.109 | 21.729 | 3.292 | 5.601 | 31.900 | 20.428 | 14.316 | 589 | 664 | 458 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1984 | — | — | |
| Chairman | 1984 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Peter Lerbrandt | Chairman | 0 companies |
| Jan Erik Sandner | Chairman | 0 companies |
| Emilie Ulrikke Dahl Henriksen | Board of Directors | 0 companies |
| Phillip Henriksen | Board of Directors | 0 companies |
| Knud Valdemar Henriksen | Board of Directors | 0 companies |
| Hans-Peter Henriksen | Board of Directors | 0 companies |
| August Henriksen | Board of Directors | 0 companies |