| Revenue | DKK 491K | +110% |
| EBITDA | DKK 385K | +599% |
| Net profit | DKK 219K | +337% |
| Total assets | DKK 3,4M | +7% |
| Equity | DKK 402K | +120% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 706 | 645 | 711 | 1.068 | 1.865 | 2.484 | 16 | 231 | 330 | 255 | 289 | 266 | 233 | 491 |
| Staff expenses | -0 | -0 | -0 | -0 | -1.531 | -1.859 | -281 | -184 | -160 | -153 | -180 | -188 | -178 | -105 |
| EBITDA | 194 | 154 | 191 | 464 | 334 | 626 | -265 | 46 | 129 | 102 | 109 | 78 | 55 | 385 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -77 | -83 | -45 | -46 | -0 | -41 | -41 | -126 | -44 | -28 |
| EBIT | 194 | 154 | 191 | 464 | 257 | 543 | -310 | -0 | 129 | 62 | 68 | -49 | 11 | 357 |
| Net financials | -83 | -74 | -74 | -80 | -71 | -36 | -51 | -91 | -173 | -24 | -66 | -92 | -103 | -111 |
| Profit before tax | 111 | 79 | 118 | 384 | 186 | 507 | -361 | -91 | -44 | 37 | 2 | -141 | -93 | 246 |
| Tax | -15 | 6 | 11 | 12 | 5 | 53 | -82 | -0 | -0 | 3 | -0 | -0 | -0 | 27 |
| Net profit | 112 | 73 | 107 | 372 | 181 | 454 | -279 | -91 | -44 | 34 | 2 | -141 | -93 | 219 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.224 | 2.460 | 2.115 | 2.664 | 2.495 | 2.300 | 3.386 | 3.905 | 3.962 | 3.803 | 3.628 | 3.441 | 3.216 | 3.426 |
| Equity | 716 | 696 | 709 | 986 | 1.167 | 1.523 | 1.145 | 952 | 805 | 732 | 626 | 375 | 182 | 402 |
| Long-term debt | 0 | 0 | 406 | 0 | 0 | 0 | 0 | 0 | 1.846 | 1.716 | 1.577 | 1.450 | 1.310 | 1.229 |
| Short-term debt | 1.375 | 1.624 | 848 | 1.513 | 1.253 | 694 | 2.240 | 2.953 | 1.312 | 1.354 | 1.425 | 1.616 | 1.723 | 1.796 |
| Total debt | 1.467 | 1.717 | 1.349 | 1.608 | 1.253 | 694 | 2.240 | 2.953 | 3.158 | 3.070 | 3.002 | 3.065 | 3.034 | 3.024 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GK | Audit | 1977 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 20.0% | 20.0% | 2010 | |
| Individual | 20.0% | 20.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Gunnar Kjærgaard Larsen | Audit | 0 companies |