| Revenue | DKK 367K | -5% |
| EBITDA | DKK 357K | -4% |
| Net profit | DKK 266K | +2% |
| Total assets | DKK 2,9M | -9% |
| Equity | DKK 2,7M | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 387 | 413 | 119 | 295 | 237 | 255 | 272 | 254 | 171 | 219 | 318 | -180 | 385 | 367 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -8 | -8 | -8 | -9 | -8 | -11 | -14 | -14 | -10 |
| EBITDA | 289 | 315 | 21 | 270 | 223 | 247 | 264 | 246 | 162 | 211 | 307 | -194 | 371 | 357 |
| Depreciation & amort. | -0 | -0 | -0 | -98 | -98 | -98 | -98 | -98 | -98 | -17 | -0 | -5 | -5 | -5 |
| EBIT | 289 | 315 | 21 | 173 | 125 | 149 | 166 | 149 | 64 | 194 | 307 | -198 | 366 | 352 |
| Net financials | -44 | -25 | -18 | 0 | -28 | -30 | -34 | -38 | -46 | -51 | -51 | -32 | -28 | -10 |
| Profit before tax | 245 | 290 | 3 | 173 | 97 | 119 | 132 | 110 | 19 | 143 | 256 | -231 | 338 | 342 |
| Tax | 62 | 64 | 4 | 42 | 22 | 26 | 65 | 46 | 26 | 35 | 56 | -49 | 76 | 76 |
| Net profit | 183 | 227 | -0 | 131 | 76 | 93 | 67 | 64 | -7 | 108 | 199 | -182 | 262 | 266 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.812 | 3.008 | 2.402 | 2.480 | 2.532 | 2.631 | 2.713 | 2.778 | 2.774 | 2.877 | 3.118 | 2.942 | 3.198 | 2.899 |
| Equity | — | 1.671 | 1.671 | 1.802 | 1.878 | 1.971 | 2.038 | 2.102 | 2.095 | 2.202 | 2.402 | 2.220 | 2.482 | 2.748 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.261 | 1.264 | 681 | 649 | 648 | 661 | 675 | 675 | 679 | 674 | 717 | 722 | 712 | 146 |
| Total debt | 1.261 | 1.264 | 731 | 678 | 648 | 661 | 675 | 675 | 679 | 674 | 717 | 722 | 712 | 146 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK | Founder | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Kristian Ruseng Thomassen | Founder | 0 companies |
| Knud Borup Jensen | Board of Directors | 0 companies |
| Tommy Kristian Birkjær Pedersen | Board of Directors | 0 companies |