| Revenue | DKK 344K | -40% |
| EBITDA | DKK 344K | -40% |
| Net profit | DKK 129K | -59% |
| Total assets | DKK 5,6M | -2% |
| Equity | DKK 3,4M | +0% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 388 | 414 | 384 | 645 | 405 | 77 | 616 | 24 | -111 | 514 | 531 | 576 | 344 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 388 | 414 | 384 | 227 | 405 | 77 | 611 | 24 | -111 | 514 | 531 | 576 | 344 |
| Depreciation & amort. | -50 | -50 | -63 | -103 | -103 | -99 | -76 | -76 | -82 | -82 | -82 | -82 | -82 |
| EBIT | 338 | 364 | 321 | 124 | 302 | -22 | 535 | -52 | -193 | 432 | 449 | 494 | 262 |
| Net financials | -97 | -94 | -77 | -51 | -29 | -40 | -33 | -28 | -42 | -44 | -44 | -70 | -74 |
| Profit before tax | 241 | 270 | 244 | 73 | 273 | -62 | 502 | -80 | -235 | 388 | 405 | 425 | 189 |
| Tax | 71 | 81 | 58 | 29 | 74 | 6 | 125 | -0 | -34 | 103 | 107 | 112 | 60 |
| Net profit | 170 | 189 | 186 | 44 | 199 | -67 | 377 | -80 | -201 | 285 | 297 | 313 | 129 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.554 | 5.521 | 5.718 | 5.610 | 5.502 | 5.573 | 5.551 | 5.461 | 5.872 | 5.710 | 5.618 | 5.711 | 5.607 |
| Equity | 3.115 | 3.208 | 3.295 | 3.239 | 3.337 | 3.166 | 3.438 | 3.188 | 2.877 | 3.048 | 3.232 | 3.427 | 3.434 |
| Long-term debt | 1.987 | 1.917 | 1.803 | 1.680 | 1.556 | 1.801 | 1.741 | 3.292 | 4.243 | 2.300 | 2.153 | 2.120 | 2.035 |
| Short-term debt | 452 | 396 | 621 | 691 | 609 | 606 | 372 | 627 | 874 | 362 | 234 | 163 | 138 |
| Total debt | 2.439 | 2.313 | 2.423 | 2.371 | 2.165 | 2.407 | 2.113 | 3.919 | 5.117 | 2.661 | 2.386 | 2.283 | 2.173 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 1985 | — | — |
IT Management | Management | 1985 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Merete Jensen | Management | 0 companies |
| Ingemann Truelsen Hansen | Management | 0 companies |