| Revenue | DKK 112K | -7% |
| EBITDA | DKK 1,4M | +1046% |
| Net profit | DKK 1,3M | +348% |
| Total assets | DKK 8,7M | +23% |
| Equity | DKK 6,5M | +26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 73 | 74 | 89 | 71 | 83 | 104 | 98 | 95 | 96 | 97 | 119 | 120 | 121 | 112 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 73 | 76 | 255 | 71 | 83 | 104 | 98 | 95 | 696 | 267 | -65 | 129 | 121 | 1.384 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 73 | 76 | 255 | 71 | 83 | 104 | 98 | 95 | 696 | 267 | -65 | 129 | 121 | 1.384 |
| Net financials | -33 | 18 | -283 | 46 | 79 | 76 | 79 | 105 | 101 | 112 | 125 | 100 | 210 | 268 |
| Profit before tax | 40 | 94 | -28 | 117 | 162 | 180 | 178 | 200 | 797 | 379 | 60 | 229 | 331 | 1.653 |
| Tax | -1 | 24 | 47 | 23 | 117 | 38 | 38 | 36 | 86 | 80 | 4 | 38 | 32 | 315 |
| Net profit | 41 | 70 | -75 | 94 | 46 | 142 | 140 | 163 | 711 | 298 | 57 | 191 | 298 | 1.337 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.124 | 8.214 | 8.002 | 5.707 | 5.749 | 5.872 | 5.611 | 5.697 | 6.345 | 6.669 | 6.670 | 6.836 | 7.115 | 8.727 |
| Equity | 3.455 | 3.525 | 3.451 | 3.544 | 3.590 | 3.732 | 3.491 | 3.655 | 4.365 | 4.664 | 4.720 | 4.911 | 5.210 | 6.547 |
| Long-term debt | 2.137 | 2.115 | 2.100 | 2.083 | 2.056 | 2.040 | 1.983 | 1.870 | 1.844 | 1.819 | 1.802 | 1.788 | 1.773 | 1.758 |
| Short-term debt | 2.533 | 2.573 | 2.451 | 80 | 103 | 100 | 136 | 173 | 88 | 98 | 101 | 88 | 84 | 94 |
| Total debt | 4.669 | 4.688 | 4.551 | 2.163 | 2.159 | 2.140 | 2.120 | 2.043 | 1.932 | 1.918 | 1.902 | 1.876 | 1.857 | 1.852 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2003 | — | — |
JH Management | Management | 2003 | — | — |
LT Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IKAST INVEST A/S | Company | 50.0% | 50.0% | 2017 |
JHJ HOLDING ApS | Company | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Arne Christensen | Management | 0 companies |
| Jan Hedegaard | Management | 0 companies |
| Lars Ternholt-Pedersen | Management | 0 companies |