| Revenue | DKK 570K | -4% |
| EBITDA | DKK 570K | -4% |
| Net profit | DKK 260K | -10% |
| Total assets | DKK 4,8M | +10% |
| Equity | DKK 1,3M | +26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 573 | 476 | 342 | 178 | 340 | 286 | 499 | 337 | 553 | 564 | 514 | 594 | 570 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 573 | 476 | 342 | 178 | 340 | 286 | 499 | 337 | 553 | 564 | 514 | 594 | 570 |
| Depreciation & amort. | 103 | 107 | 107 | 96 | -96 | -101 | -111 | -115 | -115 | -119 | -122 | -122 | -122 |
| EBIT | 470 | 369 | 235 | 82 | 243 | 185 | 389 | 222 | 437 | 445 | 392 | 473 | 448 |
| Net financials | -71 | -65 | -76 | -49 | -68 | -66 | -52 | -75 | -63 | -112 | -102 | -102 | -114 |
| Profit before tax | 399 | 304 | 159 | 33 | 175 | 120 | 337 | 147 | 375 | 333 | 290 | 371 | 334 |
| Tax | 85 | 59 | 31 | 1 | 27 | 26 | 73 | 33 | 82 | 191 | 64 | 82 | 74 |
| Net profit | 314 | 246 | 128 | 32 | 148 | 94 | 263 | 114 | 293 | 142 | 226 | 289 | 260 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.379 | 3.461 | 3.334 | 3.337 | 3.355 | 3.413 | 3.804 | 3.781 | 3.859 | 3.830 | 3.846 | 4.332 | 4.776 |
| Equity | 1.019 | 1.265 | 1.393 | 1.425 | 1.573 | 1.667 | 1.930 | 2.044 | 2.336 | 479 | 705 | 994 | 1.254 |
| Long-term debt | 1.700 | 1.746 | 1.466 | 1.146 | 990 | 1.010 | 650 | 1.000 | 550 | 250 | 0 | 0 | 0 |
| Short-term debt | 633 | 422 | 449 | 738 | 735 | 653 | 1.131 | 630 | 853 | 2.859 | 2.895 | 3.087 | 3.268 |
| Total debt | 2.333 | 2.168 | 1.915 | 1.884 | 1.725 | 1.663 | 1.781 | 1.630 | 1.403 | 3.109 | 2.895 | 3.087 | 3.268 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Management | Management | 2001 | — | — |
JM Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TERPLET ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Kaj Rasmussen | Management | 0 companies |
| John Malthøj Nielsen | Management | 0 companies |