| Revenue | DKK 0 | — |
| EBITDA | DKK 0 | — |
| Net profit | DKK 0 | +100% |
| Total assets | DKK 12,6M | +0% |
| Equity | DKK 9,1M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 565 | 174 | 285 | 357 | 1.593 | — | 1.266 | 863 | 825 | 1.030 | 966 | — | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -1.176 | -531 | -597 | -485 | -409 | -226 | -82 | -602 | -0 |
| EBITDA | 565 | 174 | 285 | 357 | 122 | 449 | 669 | 378 | 416 | 804 | 861 | -364 | 0 |
| Depreciation & amort. | 96 | -111 | -148 | -149 | -138 | -169 | -147 | -149 | -150 | -191 | -177 | -177 | -0 |
| EBIT | 469 | 63 | 137 | 208 | -15 | 280 | 521 | 229 | 266 | 613 | 685 | -541 | 0 |
| Net financials | 188 | 164 | 349 | 1.619 | -8 | 57 | -31 | 35 | 518 | 275 | -293 | 192 | 0 |
| Profit before tax | 657 | 227 | 485 | 1.828 | -23 | 338 | 490 | 264 | 784 | 888 | 391 | -413 | 0 |
| Tax | 136 | 40 | 56 | 86 | 7 | 121 | 106 | 91 | 206 | 239 | -9 | -46 | -0 |
| Net profit | 521 | 187 | 429 | 1.742 | -31 | 217 | 384 | 173 | 578 | 649 | 400 | -367 | 0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.669 | 6.842 | 7.761 | 8.945 | 8.912 | 8.854 | 8.969 | 9.012 | 9.499 | 13.452 | 13.027 | 12.606 | 12.604 |
| Equity | 5.621 | 5.712 | 6.042 | 7.684 | 7.654 | 7.767 | 8.046 | 8.110 | 8.578 | 9.114 | 9.514 | 9.147 | 9.147 |
| Long-term debt | 846 | 798 | 750 | 714 | 665 | 619 | 572 | 534 | 480 | 3.580 | 3.251 | 3.031 | 3.031 |
| Short-term debt | 202 | 333 | 969 | 546 | 594 | 468 | 351 | 368 | 442 | 758 | 262 | 428 | 426 |
| Total debt | 1.048 | 1.131 | 1.719 | 1.261 | 1.258 | 1.087 | 923 | 902 | 921 | 4.338 | 3.512 | 3.459 | 3.457 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Audit | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Charlotte Schmidt | Audit | 0 companies |
| Anne Langkjær Nielsen | Deputy Chairman | 0 companies |