| Revenue | DKK 9M | +24% |
| EBITDA | DKK 8,2M | +8% |
| Net profit | DKK 240K | -58% |
| Total assets | DKK 127,7M | -3% |
| Equity | DKK 86M | +88% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.000 | 2.000 | 2.000 | 2.000 | 5.125 | 5.055 | 5.404 | 5.566 | 5.733 | 5.507 | 6.503 | 7.252 | 8.984 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.054 | 1.994 | 1.877 | 1.994 | 5.652 | 5.051 | 5.394 | 5.565 | 5.689 | 28.133 | 8.401 | 7.551 | 8.153 |
| Depreciation & amort. | -1.116 | -1.148 | -1.244 | -1.244 | -3.310 | -2.777 | -2.759 | -2.721 | -2.678 | -2.330 | -2.960 | -4.112 | -5.078 |
| EBIT | 938 | 846 | 633 | 750 | 2.343 | 2.273 | 2.635 | 2.843 | 3.011 | 25.803 | 5.440 | 3.439 | 3.074 |
| Net financials | -662 | -649 | -638 | -1.036 | -981 | -893 | -811 | -678 | -371 | -408 | -969 | -2.727 | -2.767 |
| Profit before tax | 276 | 198 | -5 | -286 | 1.362 | 1.380 | 1.824 | 2.166 | 2.640 | 25.395 | 4.472 | 712 | 307 |
| Tax | 69 | 43 | -30 | -93 | 288 | 302 | 401 | 476 | 580 | 5.468 | 932 | 135 | 67 |
| Net profit | 207 | 154 | 26 | -193 | 1.074 | 1.078 | 1.423 | 1.690 | 2.060 | 19.927 | 3.540 | 576 | 240 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.737 | 32.425 | 31.142 | 29.968 | 58.183 | 56.543 | 52.959 | 50.101 | 65.960 | 94.721 | 121.593 | 131.441 | 127.665 |
| Equity | -1.283 | -1.129 | -1.103 | -1.296 | 15.534 | 16.612 | 18.036 | 19.727 | 21.787 | 41.714 | 45.159 | 45.735 | 85.975 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.645 | 1.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 33.632 | 33.123 | 31.866 | 30.934 | 40.698 | 38.399 | 34.712 | 30.209 | 44.050 | 47.415 | 70.892 | 79.462 | 35.088 |
| Total debt | 33.632 | 33.123 | 31.866 | 30.934 | 42.344 | 39.673 | 34.712 | 30.209 | 44.050 | 47.415 | 70.892 | 79.462 | 35.088 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 1997 | — | — |
PL Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KEOLIS DANMARK A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Brandt-Nielsen | Management | 0 companies |
| Peter Lanng Nielsen | Management | 0 companies |
| Jytte Nygaard | Board of Directors | 0 companies |
| Jørgen Andersen | Chairman | 0 companies |
| Dagny Greve Bender | Board of Directors | 0 companies |
| Finn Stær Knudsen | Board of Directors | 0 companies |
| Poul Villy Jørgensen | Board of Directors | 0 companies |
| Vagn Marius Allan Nielsen | Board of Directors | 0 companies |