| Revenue | DKK 887K | -2% |
| EBITDA | DKK 887K | +11% |
| Net profit | DKK 95K | -9% |
| Total assets | DKK 8,2M | +5% |
| Equity | DKK 2,9M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 179 | -163 | — | — | 97 | -12 | 329 | 172 | 357 | 647 | 678 | 828 | 905 | 887 |
| Staff expenses | -129 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 50 | 64 | 0 | 0 | 97 | -12 | 329 | 172 | 357 | 647 | 573 | 828 | 799 | 887 |
| Depreciation & amort. | -113 | -114 | -0 | -0 | -108 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -394 | -455 |
| EBIT | -63 | -49 | 0 | 0 | -11 | -23 | 329 | 172 | 357 | 647 | 573 | 828 | 406 | 432 |
| Net financials | -692 | -338 | 0 | 0 | -731 | 268 | -6 | -81 | -210 | -327 | -306 | -701 | -272 | -306 |
| Profit before tax | -551 | 121 | 0 | 0 | -742 | 245 | 323 | 91 | 147 | 320 | 267 | 127 | 134 | 125 |
| Tax | 102 | 37 | -0 | -0 | -19 | 54 | -0 | -0 | -0 | -0 | -0 | 29 | 30 | 31 |
| Net profit | -653 | 84 | 0 | 0 | -723 | 191 | 323 | 91 | 147 | 320 | 267 | 99 | 104 | 95 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.321 | 7.152 | 0 | 0 | 6.259 | 7.029 | 7.005 | 7.239 | 7.538 | 7.943 | 8.173 | 7.663 | 7.806 | 8.197 |
| Equity | 1.181 | 1.097 | 0 | 0 | 850 | 1.041 | 1.371 | 1.462 | 1.609 | 1.929 | 2.196 | 2.683 | 2.784 | 2.887 |
| Long-term debt | 3.712 | -3.714 | 0 | 0 | 3.669 | 3.724 | 3.669 | 3.669 | 3.765 | 3.762 | 3.762 | 3.762 | 3.762 | 4.978 |
| Short-term debt | 1.888 | -1.790 | 0 | 0 | 1.113 | 1.638 | 1.339 | 1.482 | 1.538 | 1.626 | 1.588 | 1.218 | 1.260 | 332 |
| Total debt | 5.600 | -5.505 | 0 | 0 | 4.782 | 5.361 | 5.008 | 5.151 | 5.303 | 5.388 | 5.350 | 4.980 | 5.022 | 5.310 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Audit | Audit | 1994 | — | — |
LG Management | Management | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 50.0% | 50.0% | 1998 | |
| Individual | 50.0% | 50.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Johnsen | Audit | 0 companies |
| Lars Graugaard Friedrich | Management | 0 companies |