| Revenue | DKK 146K | +23% |
| EBITDA | DKK 131K | +28% |
| Net profit | DKK 236K | +251% |
| Total assets | DKK 970K | -8% |
| Equity | DKK 284K | +496% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.279 | 551 | 445 | 417 | 149 | 169 | 249 | 150 | 223 | 221 | 217 | 108 | 119 | 146 |
| Staff expenses | -1.610 | -384 | -216 | -279 | -265 | -141 | -155 | -14 | -0 | -0 | -0 | -0 | -1 | -6 |
| EBITDA | 370 | -162 | 189 | 99 | -156 | 8 | 77 | 121 | 183 | 185 | 160 | 76 | 102 | 131 |
| Depreciation & amort. | 354 | -77 | -62 | -53 | -51 | -47 | -59 | -57 | -42 | -37 | -35 | -35 | -35 | -35 |
| EBIT | 16 | -239 | 127 | 47 | -208 | -39 | 18 | 64 | 141 | 148 | 125 | 41 | 68 | 96 |
| Net financials | -143 | -133 | -68 | -60 | -52 | -50 | -47 | -46 | -42 | -37 | -38 | -31 | -41 | -32 |
| Profit before tax | -126 | -372 | 59 | -13 | -259 | -89 | -29 | 17 | 99 | 111 | 88 | 10 | 27 | 64 |
| Tax | 212 | -0 | -0 | 5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 184 | -173 |
| Net profit | -338 | -372 | 59 | -18 | -259 | -89 | -29 | 17 | 99 | 111 | 88 | 10 | -157 | 236 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.371 | 1.639 | 1.679 | 1.611 | 1.314 | 1.249 | 1.166 | 1.187 | 1.140 | 1.155 | 1.243 | 1.081 | 1.056 | 970 |
| Equity | 888 | 516 | 575 | 507 | 248 | 159 | 129 | 147 | 245 | 357 | 444 | 304 | 48 | 284 |
| Long-term debt | 811 | 890 | 810 | 791 | 772 | 752 | 732 | 711 | 690 | 668 | 645 | 617 | 596 | 572 |
| Short-term debt | 671 | 233 | 294 | 313 | 294 | 338 | 305 | 330 | 205 | 130 | 153 | 160 | 228 | 114 |
| Total debt | 1.483 | 1.123 | 1.103 | 1.104 | 1.066 | 1.090 | 1.037 | 1.041 | 895 | 798 | 798 | 777 | 825 | 685 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2005 | — | — | |
KK | Audit | 1979 | — | — |
RH | Audit | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| H. MARTINSEN, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Knud Korsgaard Schmidt | Audit | 0 companies |
| Revisionsfirmate H.Martinsen | Audit | 0 companies |