| Revenue | DKK 8K | -104% |
| EBITDA | DKK 8K | +104% |
| Net profit | DKK -8K | +98% |
| Total assets | DKK 78K | +164% |
| Equity | DKK -1,1M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.077 | 4.173 | 4.158 | 4.223 | 3.164 | 2.633 | -411 | -338 | -319 | -297 | -221 | 8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4.077 | 4.173 | 4.158 | 4.223 | 3.164 | 2.633 | -411 | -338 | -319 | -297 | -221 | 8 |
| Depreciation & amort. | -1.480 | -1.480 | -3.383 | -8.195 | 1.621 | -4.580 | -1.472 | -2.779 | -0 | -3.242 | -0 | -0 |
| EBIT | 2.598 | 2.693 | 775 | -3.972 | 1.544 | -1.946 | -1.883 | -3.118 | -319 | -3.540 | -221 | 8 |
| Net financials | -1.663 | -1.608 | -1.976 | -885 | -839 | -811 | -143 | -101 | -127 | -120 | -217 | -15 |
| Profit before tax | 934 | 1.085 | -1.201 | -4.858 | 705 | -2.758 | -2.026 | -3.219 | -445 | -3.660 | -438 | -8 |
| Tax | 234 | 250 | -253 | 640 | 167 | 53 | -469 | -444 | -445 | -448 | -0 | -0 |
| Net profit | 701 | 836 | -948 | -5.498 | 538 | -2.811 | -1.557 | -2.775 | -0 | -3.211 | -438 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.160 | 33.582 | 30.698 | 23.279 | 20.612 | 15.228 | 13.339 | 11.193 | 11.226 | 7.388 | 29 | 78 |
| Equity | 2.530 | 4.102 | 3.794 | -1.336 | 2.151 | 2.652 | 1.095 | 1.319 | 2.569 | -642 | -1.080 | -1.088 |
| Long-term debt | 23.967 | 20.091 | 16.982 | 15.041 | 12.293 | 11.051 | 9.811 | 8.572 | 7.334 | 6.093 | 0 | 0 |
| Short-term debt | 8.648 | 9.231 | 9.922 | 9.574 | 3.068 | 1.526 | 2.433 | 1.301 | 1.323 | 1.937 | 1.110 | 1.166 |
| Total debt | 32.615 | 29.323 | 26.904 | 24.615 | 15.361 | 12.577 | 12.245 | 9.873 | 8.657 | 8.031 | 1.110 | 1.166 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
OM Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LINDE HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Aage Linde | Chief Executive Officer | 0 companies |
| Ole Møller | Chief Executive Officer | 0 companies |
| Thomas Gjelsnes | Board of Directors | 0 companies |
| Lars Christian Caspersen | Board of Directors | 0 companies |
| Henning Stensgaard Jensen | Board of Directors | 0 companies |