| Revenue | DKK 1,3M | -2% |
| EBITDA | DKK 1,3M | -2% |
| Net profit | DKK 401K | -1% |
| Total assets | DKK 11,2M | -4% |
| Equity | DKK 3M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.277 | 1.274 | 1.299 | 414 | 1.314 | 1.309 | 1.323 | 1.327 | 1.317 | 1.287 | 1.296 | 1.269 | 1.372 | 1.342 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.277 | 1.274 | 1.299 | 414 | 1.314 | 1.309 | 1.323 | 1.327 | 1.317 | 1.287 | 1.296 | 1.269 | 1.372 | 1.342 |
| Depreciation & amort. | -352 | -352 | -352 | -117 | -352 | -352 | -352 | -352 | -361 | -379 | -383 | -384 | -383 | -383 |
| EBIT | 926 | 922 | 947 | 296 | 962 | 957 | 971 | 976 | 956 | 909 | 913 | 885 | 989 | 959 |
| Net financials | -939 | -891 | -844 | -216 | -902 | -620 | -413 | -345 | -311 | -269 | -376 | -285 | -468 | -445 |
| Profit before tax | -14 | 30 | 104 | 80 | 60 | 337 | 559 | 631 | 645 | 640 | 537 | 599 | 520 | 514 |
| Tax | -3 | 73 | 32 | 19 | 13 | 74 | 123 | 139 | 142 | 141 | 118 | 132 | 114 | 113 |
| Net profit | -10 | -42 | 72 | 61 | 47 | 263 | 436 | 492 | 503 | 499 | 419 | 467 | 406 | 401 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.367 | 15.738 | 15.328 | 15.278 | 14.838 | 14.412 | 13.989 | 13.582 | 13.320 | 12.934 | 12.476 | 12.033 | 11.588 | 11.168 |
| Equity | -1.803 | -1.593 | -1.597 | -1.587 | -1.365 | -983 | -476 | 48 | 604 | 1.165 | 1.730 | 2.197 | 2.603 | 3.004 |
| Long-term debt | 8.042 | 7.402 | 6.757 | 6.586 | 5.928 | 5.269 | 8.017 | 7.551 | 10.388 | 9.433 | 8.617 | 7.780 | 6.938 | 6.040 |
| Short-term debt | 10.128 | 9.929 | 10.168 | 10.279 | 10.276 | 10.127 | 6.448 | 5.983 | 2.328 | 2.336 | 2.130 | 2.057 | 2.047 | 2.095 |
| Total debt | 18.170 | 17.331 | 16.925 | 16.865 | 16.203 | 15.395 | 14.465 | 13.534 | 12.717 | 11.769 | 10.747 | 9.837 | 8.985 | 8.135 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Management | Management | 2005 | — | — |
JB Management | Management | 2026 | — | — |
HS Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NorviGroup Holding A/S | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Løgstrup | Management | 0 companies |
| Jan Bonnichsen | Management | 0 companies |
| Henrik Sommer Sørensen | Management | 0 companies |