| Revenue | DKK 1,5M | -53% |
| EBITDA | DKK 1,9M | +714% |
| Net profit | DKK 1.000K | +261% |
| Total assets | DKK 38,8M | +3% |
| Equity | DKK 12M | -8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.301 | 1.663 | 1.628 | 1.434 | 1.115 | 1.052 | 1.418 | 1.372 | 1.494 | 1.585 | 1.220 | 1.619 | 3.181 | 1.489 |
| Staff expenses | -0 | -0 | -0 | -19 | -0 | -0 | -0 | -211 | -507 | -509 | -538 | -596 | -593 | -582 |
| EBITDA | -1.301 | 1.663 | -139 | 1.104 | 783 | 1.014 | 899 | 2.479 | 1.010 | 3.100 | 167 | 2.481 | -305 | 1.871 |
| Depreciation & amort. | -0 | -0 | -27 | -13 | -0 | -0 | -34 | -68 | -92 | -92 | -92 | -58 | -58 | -58 |
| EBIT | -1.301 | 1.663 | -166 | 1.091 | 783 | 1.014 | 865 | 2.411 | 917 | 3.008 | 75 | 2.423 | -363 | 1.813 |
| Net financials | -997 | -667 | -1.802 | -931 | -332 | -211 | -889 | 1.057 | 8 | 1.886 | -939 | 939 | -3.365 | 442 |
| Profit before tax | -770 | 996 | -323 | 374 | 335 | 841 | 474 | 2.128 | 764 | 2.841 | -349 | 1.904 | -834 | 1.292 |
| Tax | -165 | 215 | -347 | 86 | 76 | 185 | 107 | 465 | 161 | 578 | -77 | 434 | -213 | 292 |
| Net profit | -606 | 781 | 24 | 288 | 259 | 656 | 367 | 1.663 | 603 | 2.262 | -272 | 1.471 | -622 | 1.000 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.196 | 37.009 | 36.578 | 35.471 | 36.656 | 38.556 | 42.267 | 44.832 | 44.474 | 45.107 | 44.261 | 45.789 | 37.823 | 38.782 |
| Equity | 8.289 | 9.114 | 9.057 | 9.346 | 9.605 | 10.261 | 10.628 | 12.291 | 12.894 | 14.657 | 13.285 | 14.605 | 12.983 | 11.983 |
| Long-term debt | -19.655 | 21.415 | 21.022 | 20.687 | 21.295 | 22.891 | 25.295 | 27.080 | 26.850 | 24.509 | 25.000 | 24.535 | 16.950 | 16.775 |
| Short-term debt | -3.343 | 3.525 | 4.141 | 3.050 | 3.346 | 2.871 | 3.824 | 2.526 | 1.692 | 2.606 | 2.717 | 2.956 | 4.720 | 6.562 |
| Total debt | -22.998 | 24.941 | 25.164 | 23.737 | 24.642 | 25.762 | 29.119 | 29.606 | 28.542 | 27.115 | 27.717 | 27.491 | 21.670 | 23.337 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2004 | — | — |
LS Management | Management | 2011 | — | — |
PJ Management | Management | 2004 | — | — |
JS Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STROUSTRUP HOLDING A/S II | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Brun Nielsen | Management | 0 companies |
| Lise-Lotte Stroustrup Henriksen | Management | 0 companies |
| Per Justesen | Management | 0 companies |
| John Stroustrup Henriksen | Management | 0 companies |