| Revenue | DKK 544K | -16% |
| EBITDA | DKK 544K | -42% |
| Net profit | DKK 285K | -61% |
| Total assets | DKK 9,3M | +11% |
| Equity | DKK 5M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 534 | 523 | 440 | 547 | 648 | 648 | 648 | 648 | 530 | 511 | 527 | 648 | 544 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 524 | 512 | 429 | 534 | 562 | 524 | 480 | 538 | 530 | 511 | 527 | 942 | 544 |
| Depreciation & amort. | 37 | -37 | -37 | -37 | -37 | -37 | -37 | -37 | -37 | -36 | -38 | -0 | -0 |
| EBIT | 487 | 475 | 392 | 497 | 525 | 487 | 443 | 501 | 493 | 475 | 489 | 942 | 544 |
| Net financials | -131 | -102 | -159 | -101 | -93 | -72 | -55 | -45 | -43 | -42 | -40 | -65 | -134 |
| Profit before tax | 356 | 373 | 233 | 396 | 432 | 415 | 388 | 456 | 450 | 433 | 448 | 877 | 411 |
| Tax | 99 | 93 | 54 | 262 | 94 | 90 | 84 | 101 | 97 | 99 | 100 | 145 | 126 |
| Net profit | 257 | 280 | 179 | 134 | 338 | 326 | 304 | 355 | 353 | 333 | 349 | 732 | 285 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.246 | 7.185 | 7.812 | 7.686 | 7.489 | 7.262 | 7.212 | 7.317 | 7.447 | 7.383 | 7.247 | 8.338 | 9.293 |
| Equity | 2.447 | 2.497 | 2.396 | 2.530 | 2.868 | 3.194 | 3.498 | 3.854 | 4.207 | 4.314 | 4.434 | 4.931 | 4.972 |
| Long-term debt | 2.932 | 2.502 | 3.705 | 4.073 | 3.596 | 3.193 | 2.996 | 2.797 | 2.600 | 2.397 | 2.199 | 162 | 162 |
| Short-term debt | 1.599 | 1.928 | 1.466 | 678 | 630 | 491 | 343 | 301 | 282 | 321 | 273 | 2.853 | 4.159 |
| Total debt | 4.531 | 4.430 | 5.171 | 4.751 | 4.226 | 3.684 | 3.339 | 3.098 | 2.882 | 2.718 | 2.471 | 3.015 | 4.321 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2020 | |
| Individual | 25.0% | 25.0% | 2020 | |
| Individual | 25.0% | 25.0% | 2020 | |
| Individual | 25.0% | 25.0% | 2020 | |
| Individual | 20.0% | 20.0% | 2017 | |
| Individual | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Mogens Zeuthen | Board of Directors | 0 companies |
| Jens Jesper Norup Nielsen | Board of Directors | 0 companies |
| Gitte Haugaard | Board of Directors | 0 companies |