| Revenue | DKK 829K | +11% |
| EBITDA | DKK 829K | +11% |
| Net profit | DKK 576K | +9% |
| Total assets | DKK 14,1M | +0% |
| Equity | DKK 3M | +24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.604 | -407 | 1.483 | 1.322 | 1.408 | 1.308 | 1.295 | 1.331 | 646 | 750 | 829 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.283 | -407 | 824 | 655 | 788 | 787 | 702 | 744 | 716 | 750 | 829 |
| Depreciation & amort. | -0 | -3.590 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.283 | -3.997 | 824 | 655 | 788 | 787 | 702 | 744 | 716 | 750 | 829 |
| Net financials | -556 | -462 | -637 | -420 | -288 | -413 | -382 | -328 | -204 | -220 | -253 |
| Profit before tax | 727 | -4.460 | 187 | 234 | 500 | 373 | 320 | 416 | 442 | 531 | 576 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.156 | -4.460 | 187 | 234 | 500 | 373 | 320 | 416 | 442 | 531 | 576 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.735 | 14.000 | 14.000 | 14.000 | 14.000 | 14.000 | 14.101 | 14.065 | 14.099 | 14.090 | 14.119 |
| Equity | 3.901 | -558 | -371 | -137 | 363 | 736 | 1.057 | 1.472 | 1.914 | 2.445 | 3.022 |
| Long-term debt | 12.470 | 12.346 | 12.340 | 11.636 | 11.017 | 10.578 | 10.006 | 9.460 | 8.598 | 7.902 | 7.722 |
| Short-term debt | 860 | 2.212 | 2.032 | 2.501 | 2.620 | 2.686 | 3.039 | 3.132 | 3.586 | 3.743 | 3.376 |
| Total debt | 12 | 14.558 | 14.371 | 14.137 | 13.637 | 13.264 | 13.045 | 12.593 | 12.184 | 11.644 | 11.098 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Stakeholder | Stakeholder | 2023 | — | — |
BE Stakeholder | Stakeholder | 2023 | — | — |
KP Stakeholder | Stakeholder | 2023 | — | — |
TM Stakeholder | Stakeholder | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ELVAR EJENDOMME ApS | Company | 25.0% | 25.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Per Muusmann | Stakeholder | 0 companies |
| Bo Elver Jørgensen | Stakeholder | 0 companies |
| Kim Palmann | Stakeholder | 0 companies |
| Torben Munch Jensen | Stakeholder | 0 companies |
| Anders Juncker | Chairman | 0 companies |