| Revenue | DKK 873K | +3% |
| EBITDA | DKK 873K | +3% |
| Net profit | DKK 34K | +267% |
| Total assets | DKK 12,9M | -4% |
| Equity | DKK 32K | +1331% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.389 | 1.080 | 1.833 | 1.230 | 754 | 779 | 1.126 | 701 | 507 | 445 | 723 | 809 | 851 | 873 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.389 | 1.080 | 1.833 | 1.230 | 754 | 779 | 637 | 701 | 507 | 445 | 723 | 809 | 851 | 873 |
| Depreciation & amort. | -941 | -599 | -512 | -512 | -512 | -512 | -412 | -412 | -412 | -430 | -502 | -502 | -502 | -502 |
| EBIT | 448 | 481 | 1.320 | 718 | 242 | 267 | 225 | 289 | 95 | 15 | 221 | 307 | 349 | 371 |
| Net financials | -433 | -471 | -371 | -334 | -225 | -187 | -188 | -71 | -53 | -43 | -191 | -298 | -344 | -323 |
| Profit before tax | 15 | 11 | 949 | 384 | 17 | 80 | 37 | 218 | 42 | -28 | 29 | 9 | 4 | 48 |
| Tax | 4 | 0 | 254 | 73 | 4 | -1 | 18 | 38 | 6 | 10 | 20 | -0 | 25 | 13 |
| Net profit | 11 | 10 | 695 | 311 | 13 | 81 | 19 | 180 | 36 | -38 | 9 | 9 | -21 | 34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.223 | 12.953 | 10.602 | 10.067 | 9.590 | 13.020 | 12.394 | 12.062 | 12.403 | 13.860 | 14.066 | 13.903 | 13.496 | 12.900 |
| Equity | 136 | 147 | -1.590 | -1.279 | -1.267 | -1.186 | -1.167 | -987 | -951 | -989 | 9 | 18 | -3 | 32 |
| Long-term debt | 7.840 | 7.234 | 6.656 | 6.062 | 5.515 | 8.333 | 10.130 | 10.157 | 8.797 | 8.098 | 8.009 | 7.915 | 5.294 | 3.880 |
| Short-term debt | 5.130 | 5.317 | 5.254 | 4.992 | 5.053 | 5.605 | 3.145 | 2.588 | 4.228 | 6.412 | 5.688 | 5.611 | 7.795 | 8.563 |
| Total debt | 12.969 | 12.551 | 11.911 | 11.054 | 10.568 | 13.938 | 13.276 | 12.745 | 13.025 | 14.510 | 13.697 | 13.526 | 13.089 | 12.443 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2007 | — | — |
MN Audit | Audit | 2007 | — | — |
CD Management | Management | 2019 | — | — |
JC Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
1,2,3 VEJNING ApS | Company | 100.0% | 100.0% | 2007 |
| Individual | 33.3% | 0.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jette Winther Duus | Management | 0 companies |
| Mogens Nygaard | Audit | 0 companies |
| Christian Duus | Management | 0 companies |
| Jakob Christian Duus | Chief Executive Officer | 0 companies |