| Revenue | DKK 1,5M | -26% |
| EBITDA | DKK 1M | -25% |
| Net profit | DKK 453K | -32% |
| Total assets | DKK 11,1M | -5% |
| Equity | DKK 4,7M | +11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -513 | 324 | 458 | 311 | 264 | 1.101 | 1.072 | 1.171 | 1.362 | 1.179 | 1.347 | 1.876 | 2.068 | 1.540 |
| Staff expenses | -0 | -0 | -0 | -2 | -0 | -0 | -0 | -0 | -0 | -199 | -199 | -470 | -719 | -525 |
| EBITDA | -437 | 324 | 458 | 309 | 263 | 1.101 | 1.072 | 1.171 | 1.362 | 980 | 1.149 | 1.406 | 1.349 | 1.014 |
| Depreciation & amort. | -38 | -38 | -38 | -38 | -38 | -111 | -120 | -120 | -120 | -120 | -120 | -120 | -120 | -120 |
| EBIT | -475 | 286 | 420 | 271 | 225 | 990 | 952 | 1.051 | 1.242 | 860 | 1.029 | 1.286 | 1.229 | 894 |
| Net financials | -118 | -514 | -186 | -218 | -155 | -205 | -249 | -248 | -244 | -196 | -177 | -332 | -369 | -302 |
| Profit before tax | -11 | -202 | 234 | 53 | 70 | 784 | 703 | 803 | 998 | 663 | 852 | 954 | 860 | 592 |
| Tax | -46 | 13 | 47 | -28 | -5 | 173 | 155 | 177 | 220 | 147 | 188 | 211 | 192 | 138 |
| Net profit | 35 | -215 | 187 | 81 | 75 | 611 | 548 | 626 | 779 | 517 | 664 | 743 | 667 | 453 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.371 | 4.061 | 4.122 | 4.288 | 10.351 | 12.289 | 12.064 | 11.890 | 11.756 | 11.778 | 11.621 | 11.415 | 11.727 | 11.149 |
| Equity | 1.168 | -1.248 | -1.061 | -966 | -891 | -280 | 268 | 894 | 1.673 | 2.190 | 2.854 | 3.597 | 4.264 | 4.718 |
| Long-term debt | -4.845 | 4.883 | 4.803 | 4.727 | 7.008 | 6.706 | 6.404 | 6.092 | 5.789 | 5.485 | 4.963 | 4.484 | 4.279 | 3.990 |
| Short-term debt | -558 | 426 | 379 | 527 | 4.234 | 5.863 | 5.349 | 4.685 | 3.855 | 3.559 | 3.180 | 2.630 | 2.400 | 1.576 |
| Total debt | -5.404 | 5.309 | 5.182 | 5.254 | 11.242 | 12.569 | 11.754 | 10.777 | 9.644 | 9.044 | 8.142 | 7.114 | 6.679 | 5.566 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LP Management | Management | 2007 | — | — |
TB Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 | |
| Individual | 33.3% | 33.3% | 2007 | |
| Individual | 33.3% | 33.3% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Louis Prinds Lund | Management | 0 companies |
| Thore Bernar Sirnes | Management | 0 companies |