| Revenue | DKK 678K | -4% |
| EBITDA | DKK 678K | -4% |
| Net profit | DKK 2,6M | +4355% |
| Total assets | DKK 16,6M | +0% |
| Equity | DKK 3,2M | +1463% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 338 | 299 | 430 | 423 | 871 | 973 | 1.005 | 1.005 | 787 | 609 | 708 | 678 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -238 | -206 | 31 | 299 | 430 | 423 | 871 | 973 | 1.005 | 1.005 | 787 | 609 | 708 | 678 |
| Depreciation & amort. | -174 | -174 | -403 | -316 | -323 | -330 | -338 | -346 | -462 | -472 | -483 | -494 | -505 | -517 |
| EBIT | -412 | -380 | -372 | -17 | 107 | 92 | 533 | 627 | 544 | 532 | 304 | 115 | 202 | 161 |
| Net financials | -1.206 | -1.337 | -1.252 | -783 | -520 | -407 | -375 | -313 | -242 | -208 | -183 | -206 | -255 | 2.339 |
| Profit before tax | -1.206 | -1.295 | -1.625 | -800 | -413 | -314 | 158 | 314 | 302 | 325 | 121 | -90 | -53 | 2.500 |
| Tax | 206 | 211 | -162 | 1.256 | -71 | -73 | -74 | -1.121 | -102 | -104 | -106 | -109 | -111 | -94 |
| Net profit | -1.412 | -1.506 | -1.462 | -2.057 | -342 | -242 | 233 | 1.435 | 403 | 429 | 228 | 18 | 58 | 2.594 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.929 | 18.003 | 17.983 | 11.750 | 11.812 | 11.814 | 11.797 | 16.544 | 16.545 | 16.553 | 16.539 | 16.580 | 16.543 | 16.585 |
| Equity | 238 | -1.138 | -2.286 | -8.648 | -8.738 | -8.722 | -8.226 | -2.816 | -2.052 | -1.255 | -651 | -247 | 205 | 3.202 |
| Long-term debt | 8.639 | 8.323 | 7.988 | 7.635 | 7.701 | 7.566 | 7.062 | 6.515 | 5.981 | 5.448 | 4.713 | 4.206 | 3.731 | 3.250 |
| Short-term debt | 6.539 | 8.472 | 10.098 | 12.763 | 12.848 | 12.970 | 12.961 | 12.845 | 12.616 | 12.360 | 12.477 | 12.622 | 12.608 | 10.114 |
| Total debt | 15.178 | 16.795 | 18.086 | 20.398 | 20.550 | 20.536 | 20.022 | 19.360 | 18.597 | 17.808 | 17.190 | 16.828 | 16.339 | 13.363 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Management | Management | 2023 | — | — |
AB Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RINGSTED MASKINFORRETNING ApS | Company | 50.0% | 50.0% | 2001 |
ILSØE HOLDING ApS | Company | 50.0% | 50.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Erik Hansen | Management | 0 companies |
| Asger Boe Andersen | Management | 0 companies |
| Helle Andersen | Board of Directors | 0 companies |
| Kjeld Ilsøe | Board of Directors | 0 companies |