| Revenue | DKK 141K | +16% |
| EBITDA | DKK 141K | +16% |
| Net profit | DKK 91K | +33% |
| Total assets | DKK 1,1M | +0% |
| Equity | DKK -225K | +26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 208 | 241 | 328 | 328 | 338 | 309 | 324 | 301 | 60 | 90 | 99 | 121 | 141 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 65 | 110 | 235 | 215 | 232 | 210 | 122 | 157 | 60 | 90 | 99 | 121 | 141 |
| Depreciation & amort. | -0 | -0 | -113 | -111 | -0 | -0 | -0 | -0 | -0 | -708 | -0 | -0 | -0 |
| EBIT | 65 | 110 | 122 | 104 | 232 | 210 | 122 | 157 | 60 | -618 | 99 | 121 | 141 |
| Net financials | -52 | -266 | -175 | -91 | -201 | -193 | -73 | -110 | -68 | 69 | -108 | -33 | -29 |
| Profit before tax | 13 | -156 | -54 | 124 | 32 | 18 | 49 | 47 | -7 | -549 | -9 | 88 | 112 |
| Tax | -117 | -3 | -0 | 9 | 7 | 4 | 14 | 13 | -20 | 13 | 39 | 19 | 21 |
| Net profit | 131 | -153 | -54 | 115 | 25 | 14 | 35 | 35 | 12 | -562 | -48 | 69 | 91 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.898 | 6.212 | 4.910 | 5.029 | 5.029 | 5.147 | 5.089 | 5.397 | 5.814 | 1.304 | 1.116 | 1.129 | 1.126 |
| Equity | — | 94 | 40 | 100 | 139 | 184 | 176 | 215 | 239 | -324 | -372 | -303 | -225 |
| Long-term debt | 10.671 | 7.968 | 4.709 | 4.588 | 4.478 | 4.549 | 4.051 | 7.273 | 3.234 | 773 | 732 | 815 | 622 |
| Short-term debt | 2.225 | 2.134 | 886 | 965 | 533 | 415 | 0 | 1.666 | 2.341 | 855 | 756 | 617 | 729 |
| Total debt | 12.896 | 10.102 | 4.870 | 4.930 | 5.011 | 4.964 | 5.092 | 5.303 | 5.575 | 1.628 | 1.487 | 1.432 | 1.351 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1992 | — | — |
HP | Audit | 1992 | — | — |
NC Management | Management | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2023 | |
| Individual | 25.0% | 25.0% | 2023 | |
| Individual | 25.0% | 25.0% | 2023 | |
| Individual | 25.0% | 25.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Hanne Petersen Mærsk-Møller | Audit | 0 companies |
| Niels Christian Petersen | Management | 0 companies |
| Peter David Avlund | Board of Directors | 0 companies |