| Revenue | DKK 65K | -23% |
| EBITDA | DKK 651K | +1198% |
| Net profit | DKK 1,1M | +235% |
| Total assets | DKK 10,2M | +10% |
| Equity | DKK 4,8M | +30% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 293 | 275 | 705 | 1.522 | 106 | 43 | -13 | -10 | 46 | 128 | 69 | 141 | 85 | 65 |
| Staff expenses | -98 | -75 | -84 | -201 | -240 | -210 | -180 | -153 | -144 | -144 | -144 | -144 | -144 | -144 |
| EBITDA | 195 | 200 | 621 | 1.321 | -134 | -101 | 1.307 | -163 | 359 | -16 | -75 | -3 | -59 | 651 |
| Depreciation & amort. | -34 | -34 | -34 | -34 | -31 | 33 | -0 | -0 | -11 | -34 | -34 | -34 | -34 | -22 |
| EBIT | 161 | 166 | 587 | 1.287 | -166 | -134 | 1.307 | -163 | 348 | -50 | -108 | -37 | -93 | 629 |
| Net financials | -99 | -138 | -86 | -99 | 114 | 120 | -328 | -99 | 279 | 546 | -300 | 149 | 523 | 608 |
| Profit before tax | 62 | 28 | 501 | 1.188 | -52 | -14 | 979 | -262 | 627 | 496 | -408 | 112 | 430 | 1.237 |
| Tax | -0 | -0 | 22 | 261 | -13 | -3 | -115 | -63 | 43 | 110 | -90 | 25 | 95 | 114 |
| Net profit | 62 | 28 | 479 | 927 | -39 | -11 | 1.094 | -199 | 584 | 387 | -318 | 87 | 336 | 1.123 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.346 | 7.349 | 6.618 | 6.925 | 6.730 | 6.684 | 7.712 | 7.630 | 8.334 | 9.621 | 9.094 | 9.244 | 9.225 | 10.165 |
| Equity | 444 | 471 | 950 | 1.877 | 1.838 | 1.827 | 2.921 | 2.722 | 3.306 | 3.692 | 3.294 | 3.382 | 3.717 | 4.840 |
| Long-term debt | 6.582 | 6.834 | 5.571 | 4.692 | 4.686 | 4.695 | 4.710 | 4.719 | 4.723 | 5.673 | 5.659 | 5.643 | 5.331 | 5.153 |
| Short-term debt | 321 | 43 | 97 | 356 | 205 | 162 | 81 | 189 | 305 | 256 | 141 | 220 | 177 | 172 |
| Total debt | 6.902 | 6.878 | 5.668 | 5.048 | 4.891 | 4.857 | 4.791 | 4.908 | 5.029 | 5.929 | 5.800 | 5.862 | 5.508 | 5.325 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OA Audit | Audit | 1976 | — | — |
PK Management | Management | 2006 | — | — |
| Audit | 1976 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1976 |
| Person | Role here | Other companies |
|---|---|---|
| Ove Alex Frederiksen | Audit | 0 companies |
| Peder Kielsgaard Borum | Management | 0 companies |
| Statsaut. revisor Finn Ole Vestergaard Hansen | Audit | 0 companies |