| Revenue | DKK 279K | +71% |
| EBITDA | DKK 279K | +71% |
| Net profit | DKK 182K | +69% |
| Total assets | DKK 4,4M | +6% |
| Equity | DKK 3,3M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41 | 5 | 186 | 147 | 156 | 166 | 163 | 127 | 111 | 187 | 223 | 161 | 163 | 279 |
| Staff expenses | -0 | -0 | -0 | -31 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 41 | 5 | 189 | 116 | 156 | 166 | 163 | 127 | 111 | 187 | 223 | 161 | 163 | 279 |
| Depreciation & amort. | -25 | -29 | -22 | -20 | -13 | -13 | -13 | -13 | -13 | -14 | -13 | -13 | -13 | -18 |
| EBIT | 16 | -24 | 167 | 96 | 143 | 153 | 150 | 115 | 99 | 173 | 210 | 148 | 150 | 261 |
| Net financials | -56 | -43 | -31 | -27 | -30 | -3 | -145 | -13 | -36 | 264 | 16 | -47 | -8 | -22 |
| Profit before tax | -40 | -67 | 135 | 70 | 113 | 150 | 5 | 135 | 63 | 437 | 227 | 101 | 142 | 239 |
| Tax | -0 | -0 | 44 | 18 | 17 | 49 | 6 | 39 | 3 | 104 | 54 | 26 | 35 | 57 |
| Net profit | -40 | -67 | 91 | 52 | 96 | 101 | -1 | 96 | 59 | 333 | 173 | 75 | 107 | 182 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.126 | 5.045 | 5.130 | 5.171 | 5.207 | 5.055 | 4.725 | 4.773 | 4.792 | 4.622 | 4.600 | 4.254 | 4.199 | 4.430 |
| Equity | 2.292 | 2.225 | 2.316 | 2.368 | 2.424 | 2.485 | 2.444 | 2.540 | 2.600 | 2.933 | 3.055 | 3.081 | 3.138 | 3.320 |
| Long-term debt | 2.719 | 2.694 | 2.691 | 2.611 | 2.536 | 2.435 | 1.240 | 1.184 | 1.127 | 1.099 | 992 | 914 | 886 | 969 |
| Short-term debt | 114 | 126 | 123 | 192 | 247 | 136 | 1.041 | 1.049 | 1.066 | 590 | 552 | 259 | 175 | 141 |
| Total debt | 2.833 | 2.820 | 2.814 | 2.802 | 2.783 | 2.570 | 2.281 | 2.233 | 2.193 | 1.689 | 1.544 | 1.173 | 1.061 | 1.110 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1979 | — | — | |
PJ Deputy | Deputy | 1979 | — | — |
| Audit | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Fritjof Dittmann | Audit | 0 companies |
| Poul Jost Jensen | Deputy | 0 companies |
| Mogens Erling Berchtold Rasmussen | Audit | 0 companies |
| Tove Hartvig Taul | Board of Directors | 0 companies |
| Kenneth Hartvig Taul | Board of Directors | 0 companies |