| Revenue | DKK 664K | -10% |
| EBITDA | DKK 664K | -10% |
| Net profit | DKK 283K | -17% |
| Total assets | DKK 7,8M | -9% |
| Equity | DKK 2,4M | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 788 | 882 | 838 | 834 | 851 | 216 | 226 | 210 | 219 | 331 | 203 | 621 | 655 | 741 | 664 |
| Staff expenses | -72 | -72 | -72 | -83 | -72 | -72 | -72 | -72 | -72 | -72 | -37 | -0 | -0 | -0 | -0 |
| EBITDA | 716 | 810 | 766 | 751 | 779 | 144 | 154 | 138 | 145 | 259 | 1.566 | 621 | 655 | 741 | 664 |
| Depreciation & amort. | 196 | -132 | -284 | -132 | -132 | -5.069 | -0 | -0 | -0 | -0 | -0 | -95 | -159 | -184 | -184 |
| EBIT | 520 | 678 | 482 | 619 | 647 | -4.925 | 154 | 138 | 145 | 259 | 1.566 | 526 | 496 | 556 | 480 |
| Net financials | -437 | -534 | -276 | -267 | -250 | -249 | -36 | -29 | -34 | -36 | -26 | -99 | -112 | -121 | -117 |
| Profit before tax | 83 | 144 | 206 | 352 | 397 | -5.174 | 118 | 109 | 111 | 223 | 1.540 | 427 | 384 | 436 | 362 |
| Tax | -33 | 41 | 16 | 38 | 87 | -744 | -14 | -115 | -0 | -102 | 302 | 94 | 83 | 96 | 80 |
| Net profit | 116 | 103 | 190 | 313 | 310 | -4.430 | 132 | 224 | 111 | 325 | 1.238 | 333 | 296 | 340 | 283 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.918 | 11.078 | 10.827 | 10.535 | 10.268 | 5.226 | 5.156 | 5.272 | 5.163 | 5.253 | 6.509 | 7.924 | 8.326 | 8.599 | 7.813 |
| Equity | 849 | 951 | 1.142 | 1.455 | 1.765 | 2.616 | 2.748 | 2.972 | 3.083 | 3.407 | 4.646 | 2.379 | 2.674 | 3.014 | 2.447 |
| Long-term debt | 3.739 | 3.584 | 3.223 | 2.859 | 2.491 | 2.118 | 1.705 | 1.304 | 903 | 502 | 202 | 4.409 | 4.140 | 3.853 | 3.555 |
| Short-term debt | 5.869 | 6.016 | 5.906 | 5.639 | 5.370 | 488 | 704 | 997 | 1.178 | 1.344 | 1.360 | 669 | 890 | 1.055 | 1.079 |
| Total debt | 9.608 | 9.600 | 9.129 | 8.498 | 7.861 | 2.607 | 2.408 | 2.301 | 2.080 | 1.846 | 1.562 | 5.079 | 5.030 | 4.908 | 4.634 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PD Management | Management | 2022 | — | — |
MP Management | Management | 2022 | — | — |
JS Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Norna Partners ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Digmann Bjerregaard | Management | 0 companies |
| Mikael Pejter Rune | Management | 0 companies |
| Jørgen Søndergaard Pedersen | Management | 0 companies |