| Revenue | DKK 849K | +3% |
| EBITDA | DKK 849K | +93% |
| Net profit | DKK 78K | +117% |
| Total assets | DKK 6,8M | -17% |
| Equity | DKK 2M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.401 | 1.419 | 1.416 | 1.329 | 1.326 | 1.235 | 1.287 | 901 | 791 | 834 | 894 | 839 | 827 | 849 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 953 | 1.419 | 1.416 | 1.329 | 1.326 | 1.235 | 1.287 | 901 | 607 | 834 | 894 | 839 | 441 | 849 |
| Depreciation & amort. | -0 | -448 | -448 | -448 | -448 | -449 | -477 | -481 | -483 | -486 | -824 | -482 | -489 | -496 |
| EBIT | 953 | 972 | 968 | 882 | 879 | 787 | 810 | 421 | 124 | 348 | 70 | 357 | -49 | 352 |
| Net financials | -557 | -446 | -653 | -604 | -573 | -382 | -381 | -369 | -333 | -297 | -289 | -319 | -372 | -253 |
| Profit before tax | 396 | 526 | 316 | 278 | 305 | 405 | 429 | 52 | -209 | 50 | -219 | 39 | -421 | 99 |
| Tax | 98 | 88 | 72 | 66 | 72 | 88 | 95 | 12 | -6 | 11 | -49 | 91 | 44 | 22 |
| Net profit | 297 | 438 | 243 | 213 | 233 | 316 | 334 | 40 | -203 | 39 | -171 | -53 | -464 | 78 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.915 | 9.718 | 9.246 | 8.683 | 8.223 | 7.505 | 10.063 | 10.181 | 9.275 | 9.424 | 8.976 | 9.820 | 8.230 | 6.844 |
| Equity | — | 233 | 250 | 671 | 982 | 1.494 | 1.971 | 2.124 | 2.066 | 2.258 | 2.322 | 2.294 | 1.854 | 1.956 |
| Long-term debt | 13.302 | 6.931 | 6.217 | 5.467 | 4.477 | 3.358 | 6.570 | 6.887 | 6.170 | 6.229 | 6.091 | 7.116 | 5.995 | 4.554 |
| Short-term debt | 2.661 | 2.549 | 2.780 | 2.545 | 2.765 | 2.653 | 1.522 | 1.170 | 1.040 | 936 | 563 | 410 | 381 | 334 |
| Total debt | 15.963 | 9.480 | 8.996 | 8.012 | 7.241 | 6.011 | 8.092 | 8.058 | 7.210 | 7.166 | 6.654 | 7.526 | 6.376 | 4.888 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KD Audit | Audit | 2010 | — | — |
ML Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LISSNER HOLDING AF DEN 21.11.2003 ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Drud Jensen | Audit | 0 companies |
| Morten Lissner | Management | 0 companies |