| Revenue | DKK 13K | -632% |
| EBITDA | DKK 13K | +632% |
| Net profit | DKK 151K | +1467% |
| Total assets | DKK 3,1M | +45% |
| Equity | DKK 2,5M | +17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 132 | 137 | 109 | 110 | 113 | 110 | 114 | 115 | 6 | 65 | -1 | -2 | -2 | 13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 103 | 93 | 109 | 110 | 113 | 110 | 114 | 115 | 6 | -24 | -1 | -2 | -2 | 13 |
| Depreciation & amort. | -27 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 76 | 90 | 109 | 110 | 113 | 110 | 114 | 115 | 6 | -24 | -1 | -2 | -2 | 13 |
| Net financials | -37 | -138 | -366 | 31 | -23 | 33 | 241 | 269 | 336 | 220 | 198 | -21 | 12 | 172 |
| Profit before tax | 39 | -48 | -257 | 141 | 90 | 143 | 355 | 384 | 342 | 197 | 197 | -23 | 10 | 185 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 92 | -0 | -0 | -0 | -1 | -0 | 34 |
| Net profit | 39 | -48 | -257 | 141 | 90 | 143 | 355 | 292 | 342 | 197 | 197 | -23 | 10 | 151 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.561 | 2.359 | 1.939 | 2.312 | 2.334 | 2.396 | 2.577 | 2.872 | 3.154 | 2.195 | 2.496 | 2.327 | 2.157 | 3.134 |
| Equity | 949 | 901 | 633 | 774 | 864 | 1.007 | 1.362 | 1.654 | 1.996 | 2.193 | 2.130 | 2.108 | 2.117 | 2.479 |
| Long-term debt | 1.234 | 1.179 | 1.123 | 1.066 | 1.008 | 948 | 886 | 824 | 1.047 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 378 | 279 | 183 | 472 | 462 | 441 | 328 | 394 | 111 | 2 | 365 | 219 | 40 | 655 |
| Total debt | 1.612 | 1.459 | 1.306 | 1.538 | 1.470 | 1.389 | 1.215 | 1.218 | 1.158 | 2 | 365 | 219 | 40 | 655 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 1992 | — | — |
OS Management | Management | 1992 | — | — |
BL Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Stensgård Sørensen | Management | 0 companies |
| Oluf Stensgård Sørensen | Management | 0 companies |
| Bo Lorentzen | Management | 0 companies |
| Anna Velin | Board of Directors | 0 companies |
| David Malmcolm Napper | Board of Directors | 0 companies |