| Revenue | DKK 471K | -4% |
| EBITDA | DKK 471K | -4% |
| Net profit | DKK 176K | -7% |
| Total assets | DKK 8,9M | +2% |
| Equity | DKK 2,3M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 554 | 416 | 472 | 492 | 509 | 474 | 495 | 492 | 484 | 490 | 506 | 491 | 489 | 471 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 554 | 416 | 472 | 492 | 509 | 474 | 495 | 492 | 484 | 490 | 506 | 491 | 489 | 471 |
| Depreciation & amort. | -164 | 145 | 151 | 164 | -165 | -165 | -165 | -165 | -165 | -165 | -165 | -165 | -165 | -165 |
| EBIT | 390 | 272 | 321 | 328 | 344 | 309 | 330 | 327 | 319 | 325 | 341 | 326 | 324 | 306 |
| Net financials | -370 | 693 | -289 | -330 | -206 | -143 | -141 | -134 | -117 | -106 | -106 | -94 | -82 | -81 |
| Profit before tax | 19 | 964 | 32 | -3 | 139 | 167 | 189 | 193 | 202 | 218 | 235 | 232 | 243 | 225 |
| Tax | 29 | -11 | -15 | -4 | 30 | 37 | 42 | 43 | 44 | 48 | 52 | 51 | 53 | 50 |
| Net profit | -10 | 975 | 47 | 1 | 108 | 130 | 148 | 151 | 157 | 170 | 184 | 181 | 189 | 176 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.334 | 9.220 | 10.355 | 10.437 | 15.542 | 10.631 | 10.670 | 10.745 | 9.253 | 9.366 | 9.503 | 8.842 | 8.681 | 8.891 |
| Equity | -322 | 653 | 700 | 701 | 810 | 939 | 1.087 | 1.238 | 1.395 | 1.566 | 1.749 | 1.930 | 2.119 | 2.295 |
| Long-term debt | 9.308 | 4.372 | 9.205 | 9.086 | 8.957 | 3.802 | 8.760 | 8.839 | 7.152 | 7.063 | 6.975 | 6.096 | 5.821 | 5.921 |
| Short-term debt | 289 | 4.100 | 250 | 399 | 5.493 | 5.575 | 475 | 287 | 293 | 292 | 300 | 305 | 198 | 100 |
| Total debt | 9.597 | 8.472 | 9.454 | 9.485 | 14.449 | 9.376 | 9.235 | 9.126 | 7.445 | 7.355 | 7.276 | 6.401 | 6.019 | 6.021 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LL Management | Management | 2005 | — | — |
JL Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
XL Invest ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Lindberg | Management | 0 companies |
| Jesper Lindberg | Management | 0 companies |