| Revenue | DKK 62K | -350% |
| EBITDA | DKK 62K | +350% |
| Net profit | DKK -79K | +48% |
| Total assets | DKK 3,6M | -2% |
| Equity | DKK 1,2M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 133 | 71 | 212 | 166 | 196 | 208 | 201 | 187 | 189 | 48 | 87 | 142 | -25 | 62 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 133 | 71 | 212 | 166 | 196 | 208 | 201 | 187 | 189 | 48 | 87 | 142 | -25 | 62 |
| Depreciation & amort. | -109 | -109 | -82 | -82 | -82 | -82 | -82 | -82 | -82 | -82 | -82 | -82 | -82 | -82 |
| EBIT | 24 | -38 | 130 | 84 | 114 | 126 | 118 | 104 | 107 | -34 | 5 | 60 | -107 | -20 |
| Net financials | -113 | -113 | -91 | 39 | 84 | 22 | 197 | -106 | 56 | -122 | -55 | -37 | -52 | -59 |
| Profit before tax | -107 | -151 | 39 | 123 | 198 | 147 | 316 | -1 | 163 | -156 | -50 | 23 | -160 | -79 |
| Tax | -13 | -10 | 21 | 15 | 29 | 19 | 17 | -7 | 19 | -5 | 8 | 23 | -9 | -0 |
| Net profit | -94 | -141 | 17 | 109 | 169 | 128 | 298 | 6 | 144 | -151 | -58 | 0 | -151 | -79 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.298 | 5.138 | 5.099 | 4.948 | 5.310 | 5.462 | 5.468 | 5.527 | 5.575 | 4.170 | 4.048 | 3.794 | 3.700 | 3.623 |
| Equity | 1.294 | 1.153 | 1.170 | 1.279 | 1.448 | 1.576 | 1.874 | 1.880 | 2.024 | 1.873 | 1.701 | 1.583 | 1.310 | 1.231 |
| Long-term debt | 2.467 | 2.369 | 2.270 | 1.994 | 1.885 | 1.770 | 1.653 | 1.709 | 1.624 | 1.939 | 1.843 | 1.744 | 1.646 | 1.546 |
| Short-term debt | 1.538 | 1.616 | 1.659 | 1.675 | 1.977 | 2.117 | 1.940 | 1.938 | 1.927 | 359 | 504 | 467 | 744 | 845 |
| Total debt | 4.005 | 3.985 | 3.929 | 3.670 | 3.862 | 3.886 | 3.593 | 3.647 | 3.551 | 2.298 | 2.347 | 2.211 | 2.390 | 2.392 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AJ Management | Management | 1994 | — | — |
LM Management | Management | 1994 | — | — |
PO Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| August Jes Jørgensen | Management | 0 companies |
| Lene Margrethe Larsen | Management | 0 companies |
| Per Obling | Audit | 0 companies |