| Revenue | DKK 221K | -17% |
| EBITDA | DKK 221K | -17% |
| Net profit | DKK 330K | -23% |
| Total assets | DKK 4,8M | -12% |
| Equity | DKK 2,6M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 109 | 99 | 104 | 113 | 330 | 96 | -181 | -55 | -22 | 66 | 144 | 70 | 266 | 221 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 109 | 99 | 104 | 113 | 330 | 96 | -181 | -55 | -22 | 66 | 144 | 70 | 266 | 221 |
| Depreciation & amort. | -95 | -100 | -144 | -186 | -133 | -147 | -85 | -40 | -31 | -32 | -8 | -0 | -78 | -78 |
| EBIT | 14 | -1 | -40 | -73 | 197 | -51 | -266 | -95 | -53 | 33 | 136 | 70 | 188 | 143 |
| Net financials | 166 | 27 | -79 | -2 | 360 | -324 | 433 | 398 | 411 | 535 | 59 | 317 | 279 | 213 |
| Profit before tax | 180 | 26 | -120 | -75 | 557 | -375 | 168 | 304 | 358 | 568 | 195 | 387 | 467 | 365 |
| Tax | -1 | -0 | -13 | -17 | 39 | -15 | -82 | -60 | -122 | -36 | 25 | 33 | 38 | 35 |
| Net profit | 181 | 26 | -107 | -58 | 518 | -360 | 250 | 363 | 480 | 604 | 170 | 354 | 429 | 330 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.110 | 1.431 | 1.443 | 1.476 | 1.818 | 1.402 | 3.194 | 3.058 | 2.509 | 3.559 | 2.831 | 3.755 | 5.503 | 4.819 |
| Equity | 748 | 725 | 569 | 460 | 926 | 566 | 763 | 1.072 | 1.497 | 2.045 | 2.158 | 2.452 | 2.338 | 2.600 |
| Long-term debt | 0 | 109 | 0 | 180 | 135 | 0 | 307 | 855 | 0 | 0 | 0 | 92 | 1.364 | 1.313 |
| Short-term debt | 362 | 590 | 874 | 836 | 753 | 836 | 2.124 | 1.130 | 1.012 | 1.514 | 673 | 1.211 | 1.801 | 906 |
| Total debt | 362 | 699 | 874 | 1.017 | 888 | 836 | 2.431 | 1.985 | 1.012 | 1.514 | 673 | 1.303 | 3.165 | 2.218 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1989 | — | — |
MR Audit | Audit | 1993 | — | — |
RC Management | Management | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Multi Revivion | Audit | 0 companies |
| Rossano Caddeo | Management | 0 companies |