| Revenue | DKK 82K | +6% |
| EBITDA | DKK 82K | +6% |
| Net profit | DKK 79K | +8% |
| Total assets | DKK 978K | +10% |
| Equity | DKK 870K | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 151 | 156 | 160 | 159 | 160 | 160 | 161 | 158 | 160 | 76 | 77 | 77 | 82 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 151 | 156 | 160 | 159 | 160 | 160 | 161 | 158 | 160 | 76 | 77 | 77 | 82 |
| Depreciation & amort. | 55 | 62 | -62 | 62 | 42 | 22 | 15 | 15 | 15 | 8 | -0 | -0 | -0 |
| EBIT | 96 | 94 | 98 | 97 | 118 | 138 | 146 | 143 | 145 | 69 | 77 | 77 | 82 |
| Net financials | -56 | -42 | -10 | 3 | 0 | -4 | 6 | 9 | 17 | 21 | 16 | 17 | 19 |
| Profit before tax | 42 | 52 | 88 | 100 | 118 | 142 | 152 | 152 | 162 | 90 | 93 | 94 | 101 |
| Tax | -0 | -0 | -0 | -0 | -0 | 20 | 30 | 36 | 38 | 21 | 20 | 21 | 22 |
| Net profit | 42 | 52 | 88 | 100 | 118 | 122 | 122 | 116 | 124 | 69 | 72 | 73 | 79 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 747 | 787 | 300 | 957 | 167 | 308 | 461 | 626 | 740 | 821 | 814 | 892 | 978 |
| Equity | -265 | -213 | -125 | -26 | 93 | 215 | 337 | 453 | 577 | 646 | 718 | 791 | 870 |
| Long-term debt | 350 | 350 | 350 | 350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42 | 58 |
| Short-term debt | 662 | 650 | 75 | 633 | 74 | 93 | 124 | 173 | 163 | 176 | 96 | 59 | 50 |
| Total debt | 1.012 | 1.000 | 425 | 983 | 74 | 93 | 124 | 173 | 163 | 176 | 96 | 101 | 108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AI Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Anette Irene Vinter | Management | 0 companies |