| Revenue | DKK 2,6M | +0% |
| EBITDA | DKK 3,4M | +610% |
| Net profit | DKK 2,1M | +231% |
| Total assets | DKK 64,4M | +5% |
| Equity | DKK 25,9M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.463 | — | — | — | — | — | 2.516 | 4.297 | 4.080 | 3.978 | 2.300 | 2.564 | 2.564 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4.180 | 0 | 0 | 0 | 0 | 0 | 2.228 | 4.067 | 1.821 | 4.657 | -6.209 | -659 | 3.359 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4.180 | 0 | 0 | 0 | 0 | 0 | 2.228 | 4.067 | 1.821 | 4.657 | -6.209 | -659 | 3.359 |
| Net financials | -703 | 0 | 0 | 0 | 0 | 0 | -611 | 9.681 | -2.323 | 657 | -8.258 | -4.425 | 1.377 |
| Profit before tax | -3.477 | 0 | 0 | 0 | 0 | 0 | 1.617 | 13.748 | 1.498 | 4.315 | -6.467 | -2.084 | 2.736 |
| Tax | -869 | -0 | -0 | -0 | -0 | -0 | 356 | 825 | 772 | 733 | 356 | -459 | 600 |
| Net profit | -2.608 | 0 | 0 | 0 | 0 | 0 | 1.261 | 12.923 | 725 | 3.582 | -6.824 | -1.625 | 2.136 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 36.471 | 0 | 0 | 0 | 64.765 | 64.902 | 62.879 | 75.883 | 76.353 | 77.144 | 66.571 | 61.427 | 64.365 |
| Equity | 5.994 | 0 | 0 | 0 | 33.219 | 33.139 | 31.500 | 43.423 | 43.148 | 44.230 | 33.907 | 23.737 | 25.874 |
| Long-term debt | -28.100 | 0 | 0 | 0 | 28.143 | 28.149 | 28.050 | 28.058 | 28.065 | 28.067 | 28.095 | 27.000 | 0 |
| Short-term debt | -305 | 0 | 0 | 0 | 620 | 590 | 65 | 898 | 1.396 | 863 | 346 | 381 | 27.583 |
| Total debt | -28.404 | 0 | 0 | 0 | 28.763 | 28.739 | 28.115 | 28.956 | 29.461 | 28.930 | 28.441 | 27.381 | 27.583 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM | Audit | 1978 | — | — |
TM Management | Management | 2012 | — | — |
SL Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Mohr Christoffersen | Audit | 0 companies |
| Torben Moltke-Leth | Management | 0 companies |
| Steen Lennart Jensen | Management | 0 companies |
| Pieter Hugo Sebastian Tham | Board of Directors | 0 companies |
| Paul Henrik Toll | Board of Directors | 0 companies |
| Carl Erling Wilhelm Sebastian Tham | Board of Directors | 0 companies |