| Revenue | DKK 398K | -14% |
| EBITDA | DKK 398K | -14% |
| Net profit | DKK 232K | +0% |
| Total assets | DKK 6,5M | -1% |
| Equity | DKK 3,5M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 510 | 590 | 662 | 518 | 323 | 401 | 384 | 574 | 527 | 507 | 442 | 431 | 460 | 398 |
| Staff expenses | -0 | -0 | -0 | -0 | -692 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 510 | 590 | 662 | 518 | -369 | 401 | 384 | 574 | 527 | 507 | 442 | 431 | 460 | 398 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -16 | -16 | -16 | -7 | 0 | -0 | -0 | -0 |
| EBIT | 510 | 590 | 662 | 518 | -369 | 401 | 367 | 557 | 511 | 501 | 442 | 431 | 460 | 398 |
| Net financials | -135 | -112 | -123 | -133 | -252 | -170 | -131 | -189 | -147 | -254 | -133 | 344 | -163 | -99 |
| Profit before tax | 375 | 479 | 539 | 388 | -622 | 232 | 237 | 368 | 363 | 247 | 309 | 775 | 297 | 299 |
| Tax | 95 | 121 | 134 | 93 | -0 | -0 | -0 | 75 | 82 | 80 | 67 | 160 | 65 | 67 |
| Net profit | 280 | 358 | 405 | 296 | -622 | 232 | 237 | 293 | 282 | 168 | 243 | 616 | 232 | 232 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.151 | 9.116 | 9.293 | 7.914 | 6.997 | 6.505 | 6.492 | 6.452 | 6.603 | 6.702 | 6.692 | 6.590 | 6.547 | 6.509 |
| Equity | 1.526 | 1.836 | 2.193 | 2.489 | 1.766 | 1.665 | 1.901 | 2.194 | 2.476 | 2.544 | 2.773 | 3.274 | 3.384 | 3.482 |
| Long-term debt | 7.077 | 6.552 | 6.376 | 4.776 | 4.511 | 4.251 | 3.715 | 3.952 | 3.723 | 3.833 | 3.619 | 3.095 | 2.854 | 2.804 |
| Short-term debt | 548 | 729 | 724 | 649 | 720 | 589 | 876 | 306 | 404 | 325 | 299 | 221 | 308 | 223 |
| Total debt | 7.625 | 7.280 | 7.100 | 5.425 | 5.231 | 4.841 | 4.591 | 4.258 | 4.127 | 4.158 | 3.918 | 3.315 | 3.162 | 3.027 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1993 | — | — |
SR Management | Management | 2012 | — | — |
A Audit | Audit | 1993 | — | — |
SW | Audit | 1997 | — | — |
PE Management | Management | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Stine Ricks | Management | 0 companies |
| ABC-Revision | Audit | 0 companies |
| Sven Westergaard Jensen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |