| Revenue | DKK 126K | +4% |
| EBITDA | DKK 68K | +14% |
| Net profit | DKK -17K | +38% |
| Total assets | DKK 1,8M | +1% |
| Equity | DKK -19K | -880% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 248 | 394 | 241 | 279 | 271 | 423 | 104 | 265 | 56 | 68 | 78 | 60 | 121 | 126 |
| Staff expenses | -10 | -22 | -24 | -24 | -19 | -28 | -19 | -23 | -29 | -29 | -30 | -34 | -4 | -0 |
| EBITDA | 238 | 365 | 105 | 149 | 122 | 279 | -26 | 180 | -36 | -29 | -25 | -62 | 60 | 68 |
| Depreciation & amort. | -92 | -2 | -20 | -20 | -20 | -20 | -20 | -10 | -13 | -13 | -13 | -13 | -10 | -10 |
| EBIT | 146 | 363 | 85 | 129 | 102 | 259 | -46 | 170 | -49 | -42 | -38 | -74 | 50 | 58 |
| Net financials | -111 | -81 | -74 | -96 | -93 | -81 | -55 | -58 | -52 | -50 | -62 | -76 | -78 | -76 |
| Profit before tax | 36 | 282 | 11 | 41 | 10 | 178 | -101 | 112 | -101 | -92 | -100 | -150 | -28 | -17 |
| Tax | 4 | 66 | 8 | 4 | 2 | 39 | -4 | -45 | -19 | -18 | -0 | -0 | -0 | -0 |
| Net profit | 32 | 216 | 3 | 37 | 8 | 138 | -97 | 158 | -82 | -74 | -100 | -150 | -28 | -17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.294 | 2.238 | 2.170 | 2.152 | 2.221 | 2.218 | 2.160 | 2.070 | 1.700 | 1.775 | 1.761 | 1.810 | 1.746 | 1.758 |
| Equity | -108 | 115 | 104 | 141 | 71 | 210 | 113 | 271 | 188 | 114 | 15 | 35 | 2 | -19 |
| Long-term debt | 1.069 | 1.039 | 920 | 860 | 788 | 756 | 641 | 528 | 488 | 439 | 402 | 359 | 310 | 266 |
| Short-term debt | 1.284 | 1.042 | 1.110 | 1.132 | 1.271 | 1.165 | 1.323 | 1.234 | 1.006 | 1.221 | 1.345 | 1.415 | 1.434 | 1.511 |
| Total debt | 2.353 | 2.082 | 2.030 | 1.992 | 2.059 | 1.921 | 1.964 | 1.762 | 1.493 | 1.661 | 1.747 | 1.775 | 1.744 | 1.777 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
KS Management | Management | 1989 | — | — |
CA Management | Management | 2003 | — | — |
NE Management | Management | 1989 | — | — |
PB Management | Management | 1992 | — | — |
SS Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
JS | Board of Directors | 1989 | — | — |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Karen Svenningsen | Management | 0 companies |
| Christina Aasted Vinther | Management | 0 companies |
| Niels Erik Jacobsen | Management | 0 companies |
| Poul Bøjer | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Lars Åke Torsten Holmkvist | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Knud Overgård | Board of Directors | 0 companies |
| Jone Ottar Erdal | Board of Directors | 0 companies |
| Jon Suul | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |