| Revenue | DKK 316K | +27% |
| EBITDA | DKK 316K | +27% |
| Net profit | DKK 99K | +1858% |
| Total assets | DKK 5,6M | -1% |
| Equity | DKK 270K | +58% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 285 | -19 | -304 | -198 | -29 | -78 | -16 | -3 | 293 | 642 | 232 | 145 | 249 | 316 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 179 | 64 | -65 | -104 | -29 | -43 | -16 | -3 | 286 | 642 | 232 | 145 | 249 | 316 |
| Depreciation & amort. | -39 | 42 | 210 | -0 | -0 | -0 | -0 | -0 | -80 | -12 | -15 | -15 | -15 | -15 |
| EBIT | 140 | 22 | -275 | -104 | -29 | -43 | -16 | -3 | 206 | 630 | 216 | 129 | 233 | 301 |
| Net financials | -173 | -104 | -149 | -2 | 0 | 0 | 0 | 0 | -181 | -490 | -50 | -191 | -241 | -186 |
| Profit before tax | 27 | -82 | -424 | -106 | -17 | -43 | -16 | -3 | 25 | 140 | 166 | -61 | -7 | 115 |
| Tax | 7 | 41 | 120 | 47 | 6 | 18 | -0 | -0 | 19 | -27 | 37 | -13 | -2 | 15 |
| Net profit | 20 | -123 | -543 | -152 | -23 | -60 | -16 | -3 | 6 | 167 | 129 | -48 | -6 | 99 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.074 | 5.365 | 478 | 224 | 206 | 141 | 88 | 102 | 8.558 | 5.793 | 5.656 | 5.657 | 5.689 | 5.638 |
| Equity | 1.853 | 1.730 | 337 | 184 | 161 | 101 | 85 | 82 | 88 | 255 | 304 | 176 | 170 | 270 |
| Long-term debt | 2.418 | 2.965 | 0 | 0 | 0 | 0 | 0 | 0 | 6.258 | 4.616 | 4.488 | 4.415 | 4.309 | 4.169 |
| Short-term debt | 803 | 654 | 142 | 40 | 45 | 41 | 3 | 20 | 2.213 | 922 | 864 | 1.066 | 1.209 | 1.199 |
| Total debt | 3.221 | 3.619 | 142 | 40 | 45 | 41 | 3 | 20 | 8.470 | 5.538 | 5.352 | 5.481 | 5.518 | 5.368 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
DG Management | Management | 1989 | — | — |
JC Management | Management | 2005 | — | — |
EG Management | Management | 1989 | — | — |
LF Management | Management | 1989 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2024 | |
| Individual | 25.0% | 25.0% | 2024 | |
| Individual | 25.0% | 25.0% | 2024 | |
CUBBIN HOLDING A/S | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Dorte Gjelstrup | Management | 0 companies |
| John Cubbin | Management | 0 companies |
| Ejner Graversen | Management | 0 companies |
| Lauge Faurschou Schmidt | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Martin Lauge Faurschou Erlund | Board of Directors | 0 companies |
| Bjørn Michael Bengtsson | Board of Directors | 0 companies |
| Pia Lise Cubbin | Chairman | 0 companies |
| Søren Johannes Rohde | Board of Directors | 0 companies |
| Michael Plæhn | Board of Directors | 0 companies |
| Jan Lundqvist | Board of Directors | 0 companies |
| Erik Pedersen | Board of Directors | 0 companies |
| Thomas Ledet Pilgaard | Board of Directors | 0 companies |