| Revenue | DKK 418K | +479% |
| EBITDA | DKK 855K | +181% |
| Net profit | DKK 716K | +234% |
| Total assets | DKK 5,9M | +5% |
| Equity | DKK 4,5M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 309 | 367 | 604 | 476 | 275 | 330 | 292 | 23 | 94 | 89 | 121 | 73 | 72 | 418 |
| Staff expenses | -10 | -27 | -11 | -11 | -11 | -11 | -14 | -5 | -13 | -4 | -2 | -0 | -0 | -0 |
| EBITDA | 234 | 340 | 593 | 465 | 264 | 319 | 277 | 18 | 94 | 85 | 119 | 73 | -1.058 | 855 |
| Depreciation & amort. | -5 | -5 | -5 | -37 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 229 | 335 | 588 | 428 | 264 | 319 | 277 | 18 | 94 | 85 | 119 | 73 | -1.058 | 855 |
| Net financials | -255 | -18 | -108 | -45 | -60 | -52 | -76 | 103 | 68 | 269 | -333 | 163 | 323 | 62 |
| Profit before tax | -26 | 317 | 481 | 383 | 204 | 268 | 201 | 121 | 149 | 353 | -214 | 235 | -735 | 917 |
| Tax | -169 | 71 | 119 | 91 | -111 | 65 | 44 | 28 | 35 | 78 | -42 | 52 | -199 | 201 |
| Net profit | 143 | 246 | 362 | 292 | 315 | 203 | 157 | 94 | 114 | 276 | -172 | 184 | -536 | 716 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.339 | 10.484 | 10.459 | 10.145 | 9.983 | 9.767 | 9.550 | 7.228 | 6.941 | 6.945 | 6.448 | 6.545 | 5.625 | 5.932 |
| Equity | 4.545 | 4.630 | 4.992 | 4.854 | 5.019 | 5.022 | 4.979 | 4.922 | 4.928 | 5.004 | 4.632 | 4.757 | 4.159 | 4.476 |
| Long-term debt | 4.197 | 4.108 | 4.013 | 3.912 | 3.838 | 3.639 | 3.538 | 1.441 | 1.369 | 1.293 | 1.211 | 1.182 | 1.119 | 1.051 |
| Short-term debt | 255 | 639 | 325 | 276 | 280 | 286 | 238 | 342 | 135 | 139 | 142 | 97 | 226 | 111 |
| Total debt | 4.453 | 4.747 | 4.338 | 4.188 | 4.118 | 3.924 | 3.776 | 1.783 | 1.503 | 1.432 | 1.353 | 1.278 | 1.345 | 1.162 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB | Audit | 1992 | — | — |
FP Audit | Audit | 1978 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 1978 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Busk-Matthiasen | Audit | 0 companies |
| Frank Pedersen Løt | Audit | 0 companies |