| Revenue | DKK 0 | — |
| EBITDA | DKK 140K | +9% |
| Net profit | DKK 76K | +21% |
| Total assets | DKK 2,1M | +1% |
| Equity | DKK 1,4M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -78 | 93 | 108 | 57 | 98 | 59 | -8 | 93 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -78 | 93 | 108 | 57 | 98 | 59 | -8 | 93 | 20 | 122 | 116 | 143 | 129 | 140 |
| Depreciation & amort. | -0 | -0 | -33 | -33 | -33 | -33 | -33 | -33 | -33 | -33 | -33 | -33 | -33 | -33 |
| EBIT | -78 | 93 | 75 | 24 | 65 | 25 | -42 | 60 | -14 | 89 | 83 | 110 | 95 | 107 |
| Net financials | -38 | -30 | -33 | -23 | -19 | -18 | -15 | -13 | -12 | -10 | -11 | -18 | -15 | -9 |
| Profit before tax | -116 | 64 | 42 | 1 | 46 | 7 | -57 | 47 | -25 | 78 | 72 | 92 | 80 | 98 |
| Tax | -29 | 16 | 18 | 0 | 10 | 1 | -13 | 10 | -6 | 17 | 16 | 20 | 17 | 21 |
| Net profit | -87 | 48 | 24 | 1 | 36 | 5 | -44 | 37 | -19 | 61 | 57 | 72 | 63 | 76 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.515 | 2.483 | 2.408 | 2.400 | 2.354 | 2.269 | 2.248 | 2.258 | 2.174 | 2.201 | 2.194 | 2.177 | 2.079 | 2.094 |
| Equity | 1.059 | 1.059 | 1.083 | 1.084 | 1.120 | 1.125 | 1.081 | 1.118 | 1.098 | 1.160 | 1.216 | 1.288 | 1.351 | 1.427 |
| Long-term debt | 1.071 | 995 | 915 | 835 | 755 | 675 | 594 | 525 | 440 | 358 | 318 | 221 | 139 | 55 |
| Short-term debt | 386 | 429 | 411 | 481 | 479 | 469 | 572 | 615 | 635 | 683 | 659 | 662 | 565 | 575 |
| Total debt | 1.456 | 1.424 | 1.326 | 1.316 | 1.234 | 1.144 | 1.167 | 1.140 | 1.075 | 1.041 | 978 | 883 | 704 | 630 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Karin Schebye | Audit | 0 companies |