| Revenue | DKK 365K | -52% |
| EBITDA | DKK 279K | -63% |
| Net profit | DKK -41K | -110% |
| Total assets | DKK 6,3M | -10% |
| Equity | DKK 4,7M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 328 | 315 | 264 | 218 | 318 | 339 | 471 | 492 | 137 | 514 | 497 | 755 | 365 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -170 | -23 | -0 | -0 | -0 | -0 |
| EBITDA | 452 | 524 | 253 | 218 | 318 | 339 | 471 | 322 | 114 | 435 | 497 | 755 | 279 |
| Depreciation & amort. | -74 | -75 | -73 | -76 | -79 | -75 | -156 | -266 | -282 | -408 | -325 | -345 | -302 |
| EBIT | 379 | 450 | 180 | 142 | 239 | 264 | 314 | 57 | -168 | 26 | 173 | 410 | -23 |
| Net financials | -2 | 65 | 89 | 137 | 592 | 950 | 204 | 148 | 538 | 75 | 1.425 | 105 | -50 |
| Profit before tax | 377 | 511 | 269 | 279 | 830 | 1.213 | 518 | 205 | 370 | 102 | 1.598 | 515 | -74 |
| Tax | 62 | 103 | 19 | 22 | 32 | 40 | 54 | -7 | -68 | -38 | 26 | 113 | -33 |
| Net profit | 315 | 409 | 249 | 257 | 798 | 1.174 | 464 | 212 | 437 | 140 | 1.571 | 401 | -41 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.132 | 3.816 | 3.589 | 3.871 | 4.516 | 5.763 | 6.104 | 6.918 | 8.754 | 7.962 | 8.878 | 7.005 | 6.322 |
| Equity | 125 | 659 | 909 | 1.078 | 1.785 | 2.775 | 2.989 | 3.126 | 3.508 | 3.547 | 5.019 | 5.320 | 4.679 |
| Long-term debt | 4.819 | 2.464 | 2.107 | 1.792 | 1.504 | 1.251 | 993 | 856 | 719 | 1.997 | 1.903 | 1.281 | 1.423 |
| Short-term debt | 277 | 665 | 532 | 957 | 1.180 | 1.698 | 2.068 | 2.906 | 4.478 | 2.417 | 1.956 | 404 | 219 |
| Total debt | 5.097 | 3.129 | 2.639 | 2.748 | 2.684 | 2.949 | 3.060 | 3.762 | 5.197 | 4.414 | 3.859 | 1.685 | 1.642 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2003 | — | — |
BA Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Oppendieck Holding ApS | Company | 33.3% | 33.3% | 2025 |
M.H. Andersen Holding ApS | Company | 33.3% | 33.3% | 2025 |
BDSL HOLDING ApS | Company | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Rosenberg | Management | 0 companies |
| Bo Andersen | Management | 0 companies |