| Revenue | DKK 256K | +15% |
| EBITDA | DKK 256K | +15% |
| Net profit | DKK 111K | +8% |
| Total assets | DKK 3,7M | +5% |
| Equity | DKK 1,7M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 271 | 259 | 262 | 253 | 261 | 225 | 209 | 251 | 257 | 208 | 284 | 201 | 224 | 256 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 271 | 259 | 262 | 253 | 261 | 225 | 209 | 251 | 257 | 208 | 284 | 201 | 224 | 256 |
| Depreciation & amort. | 400 | 200 | -0 | -0 | -85 | -85 | -53 | -53 | -53 | -53 | -53 | -53 | -53 | -53 |
| EBIT | -129 | 59 | 262 | 253 | 176 | 140 | 156 | 198 | 204 | 155 | 231 | 148 | 171 | 203 |
| Net financials | -145 | -114 | -104 | -110 | -91 | -85 | -80 | -75 | -64 | -58 | -43 | -46 | -38 | -42 |
| Profit before tax | -274 | -56 | 158 | 144 | 85 | 54 | 76 | 123 | 140 | 96 | 188 | 102 | 133 | 162 |
| Tax | -69 | -70 | -2 | -9 | -39 | 4 | 25 | 27 | 31 | 21 | 41 | 23 | 29 | 50 |
| Net profit | -206 | 14 | 160 | 153 | 125 | 50 | 51 | 96 | 109 | 75 | 146 | 79 | 103 | 111 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.510 | 6.538 | 6.852 | 7.303 | 6.680 | 5.922 | 3.388 | 3.352 | 3.299 | 3.238 | 3.492 | 3.284 | 3.479 | 3.658 |
| Equity | 1.848 | 1.862 | 2.022 | 2.175 | 1.636 | 953 | 1.005 | 1.101 | 1.210 | 1.285 | 1.432 | 1.511 | 1.615 | 1.726 |
| Long-term debt | 0 | 0 | 0 | 0 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 0 | 0 | 0 |
| Short-term debt | 3.947 | 4.028 | 4.184 | 4.492 | 4.606 | 4.735 | 2.124 | 1.975 | 1.796 | 1.646 | 1.738 | 1.474 | 1.550 | 1.603 |
| Total debt | 3.947 | 4.028 | 4.184 | 4.492 | 4.643 | 4.772 | 2.161 | 2.012 | 1.834 | 1.683 | 1.775 | 1.474 | 1.550 | 1.603 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1989 | — | — |
SA Management | Management | 2026 | — | — |
RS Management | Management | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SMINIGAC ApS | Company | 100.0% | 100.0% | 2018 |
RSN HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Sophie Ambrosia Schmidt Nielsen | Management | 0 companies |
| Rolf Schmidt Nielsen | Management | 0 companies |