| Revenue | DKK 2M | -4% |
| EBITDA | DKK 1,8M | -4% |
| Net profit | DKK 1M | -6% |
| Total assets | DKK 16,2M | +2% |
| Equity | DKK 4,7M | +0% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 279 | 255 | 615 | 1.512 | 1.650 | 1.628 | 1.638 | 1.723 | 1.825 | 1.776 | 1.865 | 2.003 | 2.097 | 2.016 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -112 | -193 | -153 | -265 | -264 | -234 | -225 |
| EBITDA | 279 | 255 | 615 | 1.512 | 1.650 | 1.628 | 1.638 | 1.611 | 1.632 | 1.623 | 1.599 | 1.739 | 1.862 | 1.791 |
| Depreciation & amort. | -200 | -200 | -200 | -200 | -200 | -200 | -200 | -220 | -220 | -215 | -215 | -215 | -215 | -215 |
| EBIT | 79 | 55 | 415 | 1.312 | 1.450 | 1.428 | 1.438 | 1.391 | 1.412 | 1.408 | 1.384 | 1.524 | 1.647 | 1.576 |
| Net financials | -887 | -505 | -240 | -218 | -150 | -166 | -151 | -157 | -129 | -116 | -103 | -144 | -275 | -287 |
| Profit before tax | -807 | -451 | 176 | 1.094 | 1.287 | 1.262 | 1.287 | 1.233 | 1.283 | 1.292 | 1.281 | 1.380 | 1.372 | 1.289 |
| Tax | -202 | -113 | -152 | 191 | 350 | 278 | 284 | 271 | 283 | 284 | 281 | 304 | 305 | 283 |
| Net profit | -605 | -338 | 328 | 903 | 937 | 984 | 1.003 | 962 | 1.000 | 1.008 | 1.000 | 1.076 | 1.067 | 1.006 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.784 | 14.709 | 14.334 | 14.878 | 15.179 | 15.735 | 14.075 | 14.555 | 15.410 | 15.725 | 14.874 | 15.293 | 15.877 | 16.182 |
| Equity | -1.235 | 427 | 755 | 1.657 | 2.594 | 3.079 | 3.582 | 4.544 | 4.544 | 4.551 | 4.551 | 4.627 | 4.694 | 4.700 |
| Long-term debt | 10.983 | 10.485 | 9.845 | 9.179 | 8.499 | 7.826 | 7.156 | 6.480 | 5.792 | 5.087 | 4.393 | 3.753 | 3.311 | 2.612 |
| Short-term debt | 5.616 | 2.275 | 2.328 | 2.626 | 2.533 | 3.210 | 1.648 | 1.773 | 3.246 | 4.187 | 3.961 | 4.874 | 5.763 | 6.693 |
| Total debt | 16.599 | 12.760 | 12.174 | 11.806 | 11.033 | 11.036 | 8.804 | 8.253 | 9.038 | 9.274 | 8.354 | 8.627 | 9.074 | 9.305 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EF Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P.V. HOLDING A/S | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Friis Junge | Management | 0 companies |