| Revenue | DKK 614K | +4% |
| EBITDA | DKK 542K | +8% |
| Net profit | DKK 51K | +65% |
| Total assets | DKK 8,5M | +2% |
| Equity | DKK 725K | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 457 | 454 | 468 | 466 | 471 | 464 | 49 | 287 | 240 | -34 | 491 | 589 | 614 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -41 | -47 | -88 | -72 |
| EBITDA | 457 | 477 | 468 | 466 | 471 | 464 | 49 | 287 | 240 | -76 | 443 | 501 | 542 |
| Depreciation & amort. | -115 | -115 | -115 | -115 | -115 | -115 | -153 | -153 | -153 | -166 | -185 | -204 | -208 |
| EBIT | 342 | 362 | 353 | 351 | 356 | 350 | -104 | 134 | 87 | -241 | 258 | 297 | 334 |
| Net financials | -278 | -279 | -135 | -130 | -114 | -50 | -139 | -106 | -103 | -122 | -255 | -256 | -268 |
| Profit before tax | 64 | 83 | 218 | 222 | 243 | 300 | -139 | 28 | -9 | -206 | 3 | 41 | 66 |
| Tax | 16 | 12 | 48 | -0 | -0 | 68 | 52 | 7 | 3 | 78 | 1 | 10 | 15 |
| Net profit | 48 | 71 | 170 | 173 | 189 | 231 | -191 | 21 | -12 | -284 | 2 | 31 | 51 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.586 | 5.562 | 5.345 | 5.199 | 5.096 | 5.007 | 6.313 | 6.099 | 6.057 | 7.835 | 8.318 | 8.346 | 8.501 |
| Equity | 272 | 343 | 513 | 686 | 875 | 1.107 | 916 | 937 | 925 | 641 | 643 | 674 | 725 |
| Long-term debt | 4.680 | 9.157 | 3.776 | 3.308 | 681 | 2.974 | 2.808 | 2.640 | 2.470 | 2.303 | 4.013 | 3.893 | 3.748 |
| Short-term debt | 441 | 445 | 813 | 913 | 3.195 | 556 | 2.190 | 2.093 | 2.236 | 4.544 | 3.315 | 3.422 | 3.524 |
| Total debt | 5.121 | 9.602 | 4.589 | 4.221 | 3.875 | 3.530 | 4.998 | 4.733 | 4.707 | 6.847 | 7.328 | 7.315 | 7.272 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CHAHM ADMINISTRATION 24 ApS | Company | 100.0% | 100.0% | 2017 |
MARVIG HOLDING ApS | Company | 33.3% | 33.3% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Aage Agergaard | Management | 0 companies |