| Revenue | DKK 544K | +8% |
| EBITDA | DKK 526K | +8% |
| Net profit | DKK 16K | +1853% |
| Total assets | DKK 9,2M | -2% |
| Equity | DKK 1,3M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 640 | 651 | 589 | 537 | 656 | 649 | 585 | 461 | 370 | 443 | 263 | 421 | 503 | 544 |
| Staff expenses | -12 | -0 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -18 | -18 | -18 | -18 | -18 |
| EBITDA | 628 | 651 | 304 | 525 | 644 | -74 | 573 | 449 | 358 | 425 | 245 | 403 | 485 | 526 |
| Depreciation & amort. | -175 | -176 | -175 | -170 | -173 | -177 | -159 | -139 | -139 | -139 | -143 | -148 | -150 | -152 |
| EBIT | 453 | 475 | 129 | 355 | 471 | -251 | 415 | 310 | 219 | 286 | 102 | 255 | 335 | 373 |
| Net financials | -485 | -470 | -513 | -376 | -311 | -300 | -232 | -260 | -111 | -105 | -108 | -102 | -305 | -321 |
| Profit before tax | -31 | 5 | -384 | -21 | 161 | -551 | 183 | 50 | 108 | 182 | -6 | 153 | 29 | 52 |
| Tax | 3 | 0 | -92 | -3 | 49 | -108 | 48 | 17 | 45 | 60 | 1 | 56 | 30 | 36 |
| Net profit | -35 | 5 | -292 | -18 | 112 | -443 | 135 | 33 | 63 | 122 | -7 | 97 | -1 | 16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.348 | 15.291 | 13.814 | 13.789 | 13.571 | 12.756 | 11.487 | 9.930 | 9.800 | 9.655 | 9.601 | 9.430 | 9.388 | 9.239 |
| Equity | 1.505 | 1.510 | 1.218 | 1.200 | 1.312 | 869 | 1.004 | 1.036 | 1.099 | 1.221 | 1.214 | 1.311 | 1.310 | 1.326 |
| Long-term debt | 10.187 | 10.148 | 9.097 | 9.142 | 9.025 | 8.996 | 7.041 | 6.651 | 6.523 | 6.394 | 6.267 | 6.139 | 6.047 | 5.935 |
| Short-term debt | 3.466 | 3.442 | 3.400 | 3.351 | 3.092 | 2.891 | 3.443 | 2.243 | 2.178 | 2.040 | 2.121 | 1.980 | 2.030 | 1.977 |
| Total debt | 13.653 | 13.590 | 12.497 | 12.493 | 12.116 | 11.887 | 10.483 | 8.894 | 8.701 | 8.434 | 8.387 | 8.119 | 8.078 | 7.913 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Bjørnholdt | Board of Directors | 0 companies |
| Jonna Marian Storgaard | Chairman | 0 companies |