| Revenue | DKK 383K | -2% |
| EBITDA | DKK 383K | -2% |
| Net profit | DKK 28K | -93% |
| Total assets | DKK 13,5M | +0% |
| Equity | DKK 11,4M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 492 | — | 492 | 492 | 492 | — | — | — | 383 | 395 | 396 | 397 | 392 | 383 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 356 | 383 | 386 | 152 | 405 | 383 | 403 | 78 | 383 | 395 | 396 | 111 | 392 | 383 |
| Depreciation & amort. | -231 | -236 | -240 | -0 | -249 | -254 | -259 | -0 | -269 | -275 | -281 | -0 | -292 | -298 |
| EBIT | 125 | 147 | 146 | 152 | 157 | 129 | 144 | 78 | 114 | 120 | 116 | 111 | 100 | 85 |
| Net financials | -304 | 375 | 128 | 128 | 191 | 679 | 584 | -246 | 97 | 264 | -318 | 288 | 379 | 27 |
| Profit before tax | -179 | 29 | 274 | 280 | 348 | 316 | 236 | -168 | 211 | 384 | -202 | 399 | 479 | 112 |
| Tax | 30 | 39 | -6 | 100 | 17 | 81 | 52 | 46 | 62 | 85 | 82 | 85 | 84 | 84 |
| Net profit | -209 | -10 | 280 | 180 | 331 | 234 | 184 | -215 | 149 | 299 | -284 | 315 | 395 | 28 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.954 | 13.001 | 12.983 | 13.049 | 13.127 | 13.177 | 13.223 | 12.558 | 12.481 | 12.863 | 12.486 | 12.914 | 13.493 | 13.511 |
| Equity | 8.958 | 8.954 | 9.279 | 9.545 | 9.867 | 10.129 | 10.345 | 10.168 | 10.360 | 10.707 | 10.477 | 10.851 | 11.313 | 11.412 |
| Long-term debt | 1.493 | 1.325 | 1.152 | 974 | 791 | 602 | 407 | 206 | 141 | 141 | 141 | 141 | 141 | 141 |
| Short-term debt | 636 | 871 | 829 | 861 | 799 | 774 | 796 | 506 | 300 | 334 | 187 | 241 | 359 | 278 |
| Total debt | 2.129 | 2.196 | 1.982 | 1.836 | 1.589 | 1.375 | 1.203 | 712 | 441 | 475 | 328 | 382 | 500 | 419 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Audit | Audit | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2004 | |
| Individual | 25.0% | 25.0% | 2004 | |
| Individual | 33.3% | 33.3% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Hansen | Audit | 0 companies |