| Revenue | DKK 389K | +7% |
| EBITDA | DKK 372K | +10% |
| Net profit | DKK 1,1M | -22% |
| Total assets | DKK 6,7M | +11% |
| Equity | DKK 4,5M | +31% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -81 | -58 | -63 | -61 | -83 | -56 | 54 | 132 | 134 | 123 | 202 | 303 | 363 | 389 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -36 | -18 | -16 | -13 | -34 | -5 | 54 | 132 | 113 | 97 | 160 | 287 | 338 | 372 |
| Depreciation & amort. | -0 | -11 | -11 | -11 | -11 | -11 | -43 | -91 | -94 | -94 | -100 | -78 | -43 | -39 |
| EBIT | -36 | -29 | -27 | -25 | -45 | -17 | 11 | 41 | 19 | 3 | 60 | 209 | 296 | 334 |
| Net financials | 700 | 361 | -239 | -125 | -24 | 66 | 2.935 | 67 | 38 | 1.003 | 521 | 506 | 894 | 834 |
| Profit before tax | 663 | 332 | -266 | -150 | -69 | 50 | 2.946 | 109 | 57 | 1.006 | 581 | 715 | 1.190 | 1.167 |
| Tax | 188 | 19 | 2 | 8 | 0 | 1 | -48 | -15 | 15 | -0 | -98 | -5 | -188 | 100 |
| Net profit | 476 | 313 | -269 | -158 | -70 | 48 | 2.994 | 124 | 43 | 1.006 | 678 | 720 | 1.377 | 1.067 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.530 | 6.600 | 6.099 | 5.201 | 4.679 | 4.576 | 8.370 | 4.078 | 4.009 | 4.974 | 5.362 | 5.269 | 6.027 | 6.698 |
| Equity | -3.318 | -3.005 | -3.274 | -3.432 | -3.501 | -3.453 | -459 | -335 | -292 | 713 | 1.392 | 2.087 | 3.464 | 4.531 |
| Long-term debt | 3.441 | 3.440 | 3.919 | 3.927 | 3.381 | 341 | 307 | 264 | 206 | 326 | 262 | 82 | 72 | 165 |
| Short-term debt | 7.406 | 6.165 | 5.454 | 4.705 | 4.800 | 7.689 | 8.522 | 4.149 | 4.095 | 3.935 | 3.708 | 3.100 | 2.492 | 2.003 |
| Total debt | 10.848 | 9.605 | 9.373 | 8.633 | 8.180 | 8.029 | 8.829 | 4.413 | 4.302 | 4.261 | 3.970 | 3.182 | 2.564 | 2.167 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1990 | — | — |
DR Management | Management | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Management | 0 companies |