| Revenue | DKK 1,5M | +17% |
| EBITDA | DKK 1,2M | +110% |
| Net profit | DKK 1,1M | +1252% |
| Total assets | DKK 62,9M | +1% |
| Equity | DKK 45,8M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.464 | 1.320 | 1.718 | 1.746 | 1.544 | 2.119 | 11.966 | 1.877 | 1.875 | 1.654 | 2.635 | 1.446 | 1.304 | 1.525 |
| Staff expenses | -168 | -179 | -202 | -245 | -294 | -388 | -632 | -634 | -656 | -431 | -226 | -166 | -273 | -341 |
| EBITDA | -406 | 1.142 | 1.516 | 1.501 | 1.250 | 1.731 | 10.946 | 1.243 | 1.219 | 1.223 | 2.221 | 1.261 | 565 | 1.184 |
| Depreciation & amort. | -383 | -370 | -370 | -392 | -392 | -395 | -1.434 | -300 | -300 | -326 | -363 | -372 | -357 | -365 |
| EBIT | -790 | 771 | 1.145 | 1.109 | 858 | 1.336 | 9.512 | 943 | 918 | 897 | 1.858 | 889 | 207 | 819 |
| Net financials | -742 | 330 | 4.775 | 376 | 477 | -132 | -149 | 227 | 88 | 310 | 501 | 118 | -99 | 635 |
| Profit before tax | -952 | 1.101 | 5.920 | 1.485 | 1.335 | 1.204 | 9.363 | 1.170 | 1.007 | 1.207 | 2.358 | 1.007 | 108 | 1.454 |
| Tax | 741 | 252 | 320 | 331 | 290 | 267 | 1.209 | 267 | 224 | 280 | 521 | 235 | 24 | 322 |
| Net profit | -1.693 | 849 | 5.601 | 1.154 | 1.044 | 937 | 8.154 | 903 | 783 | 927 | 1.837 | 772 | 84 | 1.132 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.846 | 36.433 | 41.528 | 42.513 | 43.331 | 62.655 | 71.597 | 61.337 | 61.386 | 61.695 | 61.883 | 61.905 | 62.359 | 62.886 |
| Equity | 22.207 | 23.056 | 28.557 | 29.711 | 30.755 | 31.692 | 39.846 | 40.749 | 41.531 | 42.458 | 44.045 | 44.618 | 44.701 | 45.833 |
| Long-term debt | -12.425 | 11.978 | 11.500 | 11.074 | 10.575 | 0 | 17.475 | 17.246 | 17.120 | 16.711 | 15.230 | 14.969 | 14.685 | 14.366 |
| Short-term debt | -1.112 | 1.270 | 1.304 | 1.542 | 1.780 | 30.712 | 13.071 | 2.121 | 1.487 | 1.206 | 1.177 | 859 | 1.582 | 1.268 |
| Total debt | -13.538 | 13.247 | 12.804 | 12.616 | 12.355 | 30.712 | 30.546 | 19.366 | 18.608 | 17.917 | 16.407 | 15.828 | 16.267 | 15.634 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LL Management | Management | 2022 | — | — |
MH Management | Management | 2000 | — | — |
PL Management | Management | 1987 | — | — |
AG | Audit | 1987 | — | — |
KV Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 1987 | — | — | |
| Deputy Chairman | 1987 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2003 | — | — | |
| Deputy Chairman | 1987 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Deputy Chairman | 2010 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2010 | — | — | |
| Deputy Chairman | 1997 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2007 | — | — | |
| Deputy Chairman | 1987 | — | — | |
| Deputy Chairman | 2013 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 2010 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Lone Linke | Management | 0 companies |
| Morten Helt Poulsen | Management | 0 companies |
| Pernille Lethenborg | Management | 0 companies |
| Aksel Gunnar Henriksen | Audit | 0 companies |
| Kurt Vive | Management | 0 companies |
| Hans Sørensen | Deputy Chairman | 0 companies |
| Peter Christian Ege Olsen | Deputy Chairman | 0 companies |
| Jens Ringsing | Board of Directors | 0 companies |
| Vagn Juszczyk | Chairman | 0 companies |
| Niels Frederik Lassesen | Board of Directors | 0 companies |
| Jørgen Rye Rasmussen | Board of Directors | 0 companies |
| Lars Henning Rubæk | Board of Directors | 0 companies |
| Jesper Tambour | Board of Directors | 0 companies |
| Ole Brinch Petersen | Board of Directors | 0 companies |
| Carsten Vagn Nielsen | Board of Directors | 0 companies |
| Karl Vagn Jensen | Deputy Chairman | 0 companies |
| Henrik Børge Høegh | Chairman | 0 companies |
| Preben Ingo Jensen | Board of Directors | 0 companies |
| Peter Palle Pedersen | Deputy Chairman | 0 companies |
| Anders Rasmus Harald Lejre | Board of Directors | 0 companies |
| Kjeld Pedersen | Board of Directors | 0 companies |
| Olav Ejlebæk Andersen | Board of Directors | 0 companies |
| David Peter Friderichsen | Board of Directors | 0 companies |
| Henning Alfred Rasmussen | Deputy Chairman | 0 companies |
| Kristian Stausholm | Board of Directors | 0 companies |
| Jens Aage Nielsen | Board of Directors | 0 companies |
| Hans Torben Jensen | Deputy Chairman | 0 companies |
| John Christian Nielsen | Deputy Chairman | 0 companies |
| Jens Henrik Nordtorp Henriksen | Chairman | 0 companies |
| Ole Peder Lauridsen | Board of Directors | 0 companies |