| Revenue | DKK 209K | +4% |
| EBITDA | DKK 209K | +4% |
| Net profit | DKK 80K | -2% |
| Total assets | DKK 3,3M | +2% |
| Equity | DKK 2,6M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 146 | -170 | 159 | 164 | 110 | 131 | 154 | 96 | 111 | 110 | 222 | 183 | 202 | 209 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 146 | 37 | 159 | 164 | 110 | 131 | 154 | 96 | 111 | 110 | 222 | 183 | 202 | 209 |
| Depreciation & amort. | 135 | -103 | -68 | -65 | -63 | -63 | -63 | -63 | -63 | -79 | -80 | -83 | -85 | -95 |
| EBIT | 11 | -67 | 91 | 99 | 47 | 68 | 91 | 33 | 47 | 31 | 142 | 99 | 116 | 114 |
| Net financials | -149 | -104 | -102 | -95 | -92 | -46 | -45 | -44 | -46 | -20 | -16 | -13 | -12 | -11 |
| Profit before tax | -118 | 50 | -3 | 17 | -45 | 22 | 46 | -11 | 1 | 11 | 126 | 86 | 105 | 103 |
| Tax | 10 | 6 | 4 | 7 | -11 | 5 | 10 | -3 | 3 | 2 | 28 | 19 | 23 | 22 |
| Net profit | -128 | 44 | -7 | 10 | -34 | 17 | 36 | -8 | -2 | 9 | 98 | 67 | 82 | 80 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.115 | 2.041 | 1.979 | 1.906 | 1.762 | 1.750 | 1.762 | 1.698 | 3.118 | 3.094 | 3.192 | 3.182 | 3.223 | 3.278 |
| Equity | 591 | 547 | 540 | 550 | 516 | 534 | 570 | 562 | 560 | 2.269 | 2.367 | 2.435 | 2.516 | 2.597 |
| Long-term debt | 1.125 | -1.065 | 1.005 | 945 | 846 | 809 | 772 | 733 | 724 | 687 | 649 | 612 | 574 | 535 |
| Short-term debt | 400 | -429 | 434 | 411 | 400 | 406 | 418 | 400 | 1.830 | 137 | 175 | 136 | 127 | 146 |
| Total debt | 1.525 | -1.494 | 1.439 | 1.356 | 1.245 | 1.215 | 1.190 | 1.133 | 2.554 | 824 | 825 | 748 | 701 | 681 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PP Management | Management | 2003 | — | — |
KO Management | Management | 2003 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
ZO Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PPG ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Peter Milwertz Gad | Management | 0 companies |
| Kristian Olesen | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Zaza Olesen Hamann | Management | 0 companies |