| Revenue | DKK 722K | -28% |
| EBITDA | DKK 722K | +23% |
| Net profit | DKK -5,5M | -285% |
| Total assets | DKK 16,9M | -27% |
| Equity | DKK 6,4M | -46% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 635 | 655 | 622 | 686 | 700 | 700 | 630 | 374 | 861 | 1.008 | 964 | 969 | 1.010 | 722 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 353 | 386 | 326 | 395 | 346 | 378 | 271 | -24 | 346 | 699 | 680 | 630 | 589 | 722 |
| Depreciation & amort. | -122 | -122 | -122 | -125 | -129 | -129 | -129 | -129 | -463 | -489 | -489 | -492 | -520 | -521 |
| EBIT | 232 | 264 | 204 | 270 | 217 | 249 | 143 | -153 | -117 | 210 | 191 | 138 | 69 | 201 |
| Net financials | 34 | 208 | 376 | 1.156 | -89 | -950 | 306 | 154 | 6 | -81 | 2.000 | 1.836 | 3.768 | -4.706 |
| Profit before tax | 266 | 472 | 580 | 1.426 | 127 | -701 | 448 | 1 | -111 | 130 | 2.191 | 1.975 | 3.837 | -4.505 |
| Tax | 67 | 118 | 190 | 338 | 28 | -151 | 99 | 0 | -23 | 29 | 482 | 389 | 852 | 1.008 |
| Net profit | 199 | 354 | 390 | 1.088 | 99 | -550 | 350 | 1 | -88 | 101 | 1.709 | 1.585 | 2.985 | -5.512 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.848 | 9.250 | 8.958 | 10.037 | 10.087 | 8.933 | 9.103 | 16.686 | 16.438 | 16.406 | 18.450 | 20.261 | 23.195 | 16.880 |
| Equity | 3.979 | 4.285 | 4.676 | 5.764 | 5.863 | 5.314 | 5.663 | 5.622 | 5.535 | 5.636 | 7.345 | 8.930 | 11.915 | 6.403 |
| Long-term debt | 3.429 | 3.386 | 3.340 | 3.375 | 3.267 | 3.197 | 3.127 | 10.479 | 10.242 | 10.080 | 9.823 | 9.583 | 9.353 | 8.823 |
| Short-term debt | 1.440 | 1.579 | 943 | 899 | 957 | 423 | 313 | 585 | 660 | 690 | 1.282 | 1.747 | 1.926 | 1.654 |
| Total debt | 4.869 | 4.965 | 4.282 | 4.273 | 4.224 | 3.620 | 3.440 | 11.063 | 10.903 | 10.770 | 11.105 | 11.331 | 11.279 | 10.478 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Erik Hviid-Nielsen | Board of Directors | 0 companies |
| Jeppe Frederik Wellendorf | Board of Directors | 0 companies |