| Revenue | DKK 1,7M | +42% |
| EBITDA | DKK 1,7M | +42% |
| Net profit | DKK 1,2M | +52% |
| Total assets | DKK 3,4M | -21% |
| Equity | DKK 1,8M | -31% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 482 | 275 | 526 | 407 | 310 | 440 | 393 | 442 | 441 | 384 | 463 | 1.229 | 1.170 | 1.666 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 482 | 275 | 526 | 407 | 310 | 440 | 393 | 442 | 441 | 384 | 463 | 1.229 | 1.170 | 1.666 |
| Depreciation & amort. | -94 | -94 | -127 | -127 | -702 | -80 | -80 | -80 | -85 | -91 | -124 | -128 | -109 | -105 |
| EBIT | 387 | 181 | 399 | 280 | -391 | 360 | 313 | 361 | 356 | 293 | 339 | 1.101 | 1.061 | 1.561 |
| Net financials | -186 | -158 | -155 | -59 | -58 | -59 | -43 | -37 | -23 | -39 | -36 | -55 | -47 | -18 |
| Profit before tax | 201 | 23 | 244 | 222 | -450 | 300 | 270 | 324 | 332 | 254 | 303 | 1.045 | 1.014 | 1.543 |
| Tax | 50 | -2 | 42 | 51 | -99 | 66 | 59 | 71 | 73 | 56 | -2 | 288 | 223 | 343 |
| Net profit | 151 | 25 | 202 | 170 | -351 | 234 | 211 | 253 | 259 | 198 | 305 | 757 | 790 | 1.200 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.597 | 6.011 | 6.216 | 6.231 | 3.571 | 3.553 | 3.451 | 3.257 | 3.111 | 3.717 | 3.824 | 4.718 | 4.312 | 3.413 |
| Equity | 620 | 1.919 | 2.121 | 2.292 | 254 | 488 | 699 | 951 | 1.010 | 1.008 | 1.313 | 2.070 | 2.588 | 1.788 |
| Long-term debt | 3.316 | 2.206 | 1.993 | 1.775 | 2.807 | 2.447 | 2.129 | 1.690 | 1.171 | 1.420 | 1.020 | 720 | 131 | 131 |
| Short-term debt | 472 | 1.339 | 1.551 | 1.600 | 423 | 506 | 487 | 456 | 741 | 999 | 1.230 | 1.591 | 1.232 | 1.109 |
| Total debt | 3.788 | 3.545 | 3.544 | 3.375 | 3.230 | 2.953 | 2.616 | 2.146 | 1.912 | 2.418 | 2.250 | 2.310 | 1.363 | 1.239 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TD Management | Management | 2016 | — | — |
KD Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TD Randers ApS | Company | 50.0% | 50.0% | 2023 |
LUDA Invest ApS | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Darø | Management | 0 companies |
| Kjeld Darø | Management | 0 companies |