| Revenue | DKK 196K | -2% |
| EBITDA | DKK 196K | -2% |
| Net profit | DKK 713K | +51% |
| Total assets | DKK 6,5M | +4% |
| Equity | DKK 4,9M | +14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 214 | 214 | 214 | 214 | 213 | 213 | 213 | 213 | 212 | 210 | 209 | 200 | 200 | 196 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 214 | 214 | 214 | 214 | 213 | 213 | 213 | 213 | 212 | 210 | 209 | 200 | 200 | 196 |
| Depreciation & amort. | -77 | -77 | -77 | -77 | -77 | -77 | -77 | -77 | -54 | -54 | -54 | -54 | -54 | -54 |
| EBIT | 137 | 136 | 136 | 137 | 136 | 136 | 135 | 135 | 158 | 156 | 155 | 146 | 145 | 141 |
| Net financials | -220 | -204 | 3 | 109 | 92 | 106 | 31 | 28 | 533 | 911 | 123 | 226 | 359 | 635 |
| Profit before tax | -83 | -67 | 139 | 246 | 228 | 242 | 167 | 164 | 690 | 1.067 | 278 | 371 | 504 | 777 |
| Tax | 27 | 24 | 20 | 17 | 39 | 39 | 40 | 40 | 39 | 39 | 17 | 50 | 33 | 63 |
| Net profit | -111 | -91 | 119 | 229 | 189 | 204 | 127 | 124 | 651 | 1.028 | 261 | 321 | 472 | 713 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.247 | 3.981 | 3.886 | 4.004 | 4.074 | 4.097 | 4.099 | 4.063 | 4.721 | 5.731 | 5.656 | 5.861 | 6.270 | 6.523 |
| Equity | 1.822 | 1.635 | 1.656 | 1.785 | 1.854 | 2.058 | 2.082 | 2.100 | 2.643 | 3.560 | 3.708 | 3.915 | 4.269 | 4.860 |
| Long-term debt | 1.594 | 1.496 | 1.394 | 1.308 | 1.216 | 1.121 | 1.024 | 928 | 819 | 736 | 641 | 561 | 472 | 0 |
| Short-term debt | 505 | 501 | 485 | 562 | 634 | 528 | 583 | 605 | 808 | 964 | 816 | 875 | 1.000 | 1.113 |
| Total debt | 2.099 | 1.997 | 1.880 | 1.870 | 1.850 | 1.649 | 1.607 | 1.533 | 1.628 | 1.700 | 1.458 | 1.436 | 1.472 | 1.113 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1993 | — | — |
JJ | Audit | 1996 | — | — |
AF Audit | Audit | 1993 | — | — |
SF | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Jens Jørgen Bay Simonsen | Audit | 0 companies |
| Arne Frandsen | Audit | 0 companies |
| Søren Funder Andersen | Audit | 0 companies |