| Revenue | DKK 164K | -2% |
| EBITDA | DKK 164K | -2% |
| Net profit | DKK 72K | -19% |
| Total assets | DKK 5,4M | +58% |
| Equity | DKK 1,3M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 288 | 292 | 196 | 618 | 131 | 98 | 130 | 121 | 128 | 151 | 146 | 173 | 168 | 164 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 288 | 292 | 196 | 618 | 131 | 98 | 130 | 121 | 128 | 121 | 146 | 173 | 168 | 164 |
| Depreciation & amort. | 111 | 81 | 22 | 22 | 22 | -22 | -22 | -82 | -82 | -22 | -22 | -22 | -22 | -22 |
| EBIT | 178 | 211 | 175 | 597 | 110 | 77 | 109 | 40 | 47 | 99 | 124 | 151 | 146 | 142 |
| Net financials | -146 | -111 | -145 | -159 | -55 | -47 | -43 | 13 | 52 | 10 | 971 | -8 | -30 | -59 |
| Profit before tax | 31 | 100 | 30 | 438 | 55 | 30 | 66 | 53 | 99 | 110 | 1.095 | 143 | 116 | 83 |
| Tax | 8 | 27 | 7 | 79 | 12 | 7 | 15 | 7 | 13 | 19 | 13 | 17 | 27 | 11 |
| Net profit | 24 | 74 | 23 | 359 | 43 | 23 | 52 | 46 | 85 | 90 | 1.082 | 126 | 90 | 72 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.155 | 3.124 | 3.137 | 2.838 | 2.605 | 2.641 | 2.620 | 4.042 | 3.970 | 3.530 | 3.648 | 3.173 | 3.431 | 5.415 |
| Equity | -35 | 38 | 62 | 420 | 463 | 486 | 538 | 584 | 669 | 760 | 1.212 | 1.138 | 1.228 | 1.300 |
| Long-term debt | 1.690 | 1.403 | 1.141 | 644 | 590 | 523 | 463 | 402 | 341 | 280 | 219 | 164 | 116 | 106 |
| Short-term debt | 1.500 | 1.683 | 1.934 | 1.715 | 1.489 | 1.564 | 1.546 | 2.991 | 2.882 | 2.404 | 2.126 | 1.774 | 1.985 | 3.902 |
| Total debt | 3.190 | 3.086 | 3.076 | 2.359 | 2.079 | 2.087 | 2.009 | 3.393 | 3.223 | 2.684 | 2.345 | 1.938 | 2.101 | 4.008 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CD Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2008 | |
| Individual | 25.0% | 25.0% | 2008 | |
| Individual | 25.0% | 25.0% | 2008 | |
| Individual | 25.0% | 25.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Dulong Hoff | Chief Executive Officer | 0 companies |