| Revenue | DKK 410K | -7% |
| EBITDA | DKK 410K | -7% |
| Net profit | DKK -389K | -640% |
| Total assets | DKK 7,4M | -9% |
| Equity | DKK -50K | -115% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 703 | 855 | 796 | 832 | 833 | 748 | 698 | 901 | 712 | 592 | 589 | 439 | 410 |
| Staff expenses | -125 | -103 | -53 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 455 | 752 | 743 | 832 | 833 | 748 | 699 | 901 | 712 | 592 | 589 | 439 | 410 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -689 | -0 | -0 | -310 |
| EBIT | 455 | 752 | 743 | 832 | 833 | 748 | 699 | 901 | 712 | -97 | 589 | 439 | 100 |
| Net financials | -588 | -601 | -617 | -391 | -523 | -590 | -356 | -460 | -573 | -579 | -269 | -346 | -489 |
| Profit before tax | -133 | 151 | 126 | 441 | 330 | 158 | 343 | 440 | 139 | -676 | 320 | 93 | -389 |
| Tax | -20 | -520 | 433 | 409 | 10 | 46 | 76 | 97 | 33 | 172 | 74 | 21 | -0 |
| Net profit | -113 | 671 | -307 | 32 | 320 | 112 | 267 | 343 | 106 | -849 | 246 | 72 | -389 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.369 | 13.889 | 13.456 | 13.318 | 15.086 | 15.037 | 15.000 | 15.000 | 15.000 | 8.134 | 8.258 | 8.134 | 7.436 |
| Equity | 426 | 1.097 | 790 | 822 | 2.368 | 2.517 | 2.822 | 3.165 | 3.271 | -53 | 193 | 339 | -50 |
| Long-term debt | 9.773 | 9.754 | 9.663 | 9.354 | 9.098 | 8.679 | 8.099 | 7.652 | 7.206 | 4.455 | 0 | 0 | 0 |
| Short-term debt | 3.170 | 3.038 | 3.003 | 2.913 | 2.891 | 3.111 | 3.350 | 3.453 | 3.793 | 3.732 | 8.065 | 7.795 | 7.486 |
| Total debt | 12.943 | 12.792 | 12.665 | 12.267 | 11.989 | 11.790 | 11.449 | 11.105 | 10.999 | 8.187 | 8.065 | 7.795 | 7.486 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 1990 | — | — |
BB Management | Management | 1990 | — | — |
JN Management | Management | 1990 | — | — |
| Audit | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Stenum | Management | 0 companies |
| Bent Balle | Management | 0 companies |
| John Nielsen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Birthe Marianne Bystrup | Board of Directors | 0 companies |
| Poul Kvist | Chairman | 0 companies |