| Revenue | DKK 39K | -68% |
| EBITDA | DKK 39K | -68% |
| Net profit | DKK -3K | -103% |
| Total assets | DKK 2,3M | -12% |
| Equity | DKK 1,4M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 300 | 300 | 300 | 300 | 232 | 263 | 257 | 262 | 259 | 262 | 248 | 249 | 122 | 39 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 269 | 253 | 252 | 263 | 232 | 263 | 257 | 262 | 259 | 262 | 248 | 249 | 122 | 39 |
| Depreciation & amort. | -9 | -9 | -9 | -9 | -9 | -9 | -9 | -9 | -14 | -16 | -16 | -16 | -16 | -16 |
| EBIT | 260 | 244 | 243 | 254 | 223 | 254 | 248 | 253 | 244 | 246 | 233 | 233 | 106 | 23 |
| Net financials | -45 | -35 | -42 | -20 | -18 | -13 | 14 | 8 | -6 | -6 | -4 | -3 | 7 | -21 |
| Profit before tax | 214 | 209 | 201 | 234 | 205 | 241 | 263 | 261 | 239 | 240 | 229 | 230 | 113 | 2 |
| Tax | 56 | 55 | 54 | 33 | 45 | 53 | 58 | 89 | 56 | 52 | 49 | 54 | 28 | 5 |
| Net profit | 158 | 155 | 146 | 201 | 160 | 188 | 205 | 171 | 183 | 188 | 180 | 176 | 85 | -3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.620 | 2.663 | 2.991 | 3.062 | 3.106 | 3.267 | 3.316 | 3.386 | 2.472 | 2.527 | 2.652 | 2.686 | 2.588 | 2.284 |
| Equity | 444 | 598 | 745 | 946 | 1.106 | 1.294 | 1.499 | 1.670 | 803 | 992 | 1.171 | 1.348 | 1.433 | 1.430 |
| Long-term debt | 1.960 | 1.858 | 1.865 | 1.769 | 1.672 | 1.571 | 1.618 | 1.514 | 1.408 | 1.302 | 1.196 | 1.145 | 954 | 5 |
| Short-term debt | 216 | 207 | 380 | 347 | 328 | 402 | 199 | 201 | 260 | 233 | 283 | 193 | 201 | 850 |
| Total debt | 2.176 | 2.064 | 2.246 | 2.116 | 2.000 | 1.973 | 1.817 | 1.716 | 1.668 | 1.535 | 1.479 | 1.338 | 1.156 | 855 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2002 | — | — |
MG Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MADS RUBY ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Stig Poulsen | Management | 0 companies |
| Mads Gregersen Ruby | Management | 0 companies |