| Revenue | DKK 694K | -16% |
| EBITDA | DKK 271K | -36% |
| Net profit | DKK -47K | -163% |
| Total assets | DKK 16,1M | +0% |
| Equity | DKK 940K | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 874 | 878 | 451 | 892 | 893 | 902 | 916 | 896 | 892 | 895 | 856 | 829 | 694 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 555 | 543 | 451 | 1.348 | 1.078 | 550 | 488 | 394 | 577 | 383 | 404 | 421 | 271 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 555 | 543 | 451 | 1.348 | 1.078 | 550 | 488 | 394 | 577 | 383 | 404 | 421 | 271 |
| Net financials | -390 | -365 | -220 | -790 | -439 | -416 | -898 | -650 | -275 | -272 | -271 | -326 | -331 |
| Profit before tax | 165 | 178 | 231 | 558 | 639 | 135 | -410 | -256 | 302 | 112 | 134 | 95 | -60 |
| Tax | 41 | 44 | 49 | 110 | 141 | 30 | -90 | -55 | 66 | 25 | 29 | 21 | -13 |
| Net profit | 124 | 134 | 182 | 448 | 498 | 105 | -320 | -201 | 235 | 87 | 104 | 74 | -47 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.087 | 15.075 | 15.084 | 15.502 | 15.953 | 15.915 | 15.938 | 16.070 | 16.025 | 16.021 | 16.037 | 16.028 | 16.061 |
| Equity | -363 | -226 | -44 | 404 | 902 | 1.007 | 687 | 486 | 721 | 808 | 913 | 987 | 940 |
| Long-term debt | 9.954 | 9.539 | 9.275 | 8.973 | 8.753 | 8.859 | 9.188 | 9.226 | 8.939 | 8.659 | 8.333 | 8.009 | 7.687 |
| Short-term debt | 5.402 | 5.628 | 5.669 | 5.822 | 5.854 | 5.576 | 5.657 | 5.879 | 5.816 | 5.979 | 6.188 | 6.402 | 6.782 |
| Total debt | 15.356 | 15.166 | 14.944 | 14.795 | 14.607 | 14.434 | 14.844 | 15.105 | 14.755 | 14.638 | 14.521 | 14.411 | 14.469 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 2005 | — | — |
MR Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANSK ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Lægaard | Audit | 0 companies |
| Michael Rasmussen | Management | 0 companies |