| Revenue | DKK 381K | +89% |
| EBITDA | DKK 381K | +89% |
| Net profit | DKK 244K | -4% |
| Total assets | DKK 6,2M | +6% |
| Equity | DKK 2,2M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 151 | 318 | 307 | 303 | 309 | 297 | 297 | 331 | 285 | 270 | 319 | 380 | 202 | 381 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 89 | 256 | 245 | 303 | 309 | 325 | 297 | 459 | 285 | 270 | 319 | 380 | 202 | 381 |
| Depreciation & amort. | -0 | -0 | -0 | -62 | -62 | -62 | -63 | -63 | -63 | -63 | -63 | -63 | -63 | -63 |
| EBIT | 89 | 256 | 245 | 241 | 247 | 263 | 234 | 395 | 221 | 207 | 255 | 317 | 138 | 317 |
| Net financials | -70 | -62 | -60 | -54 | -56 | -59 | -119 | -32 | -38 | 146 | -334 | 106 | 204 | -4 |
| Profit before tax | 19 | 193 | 185 | 186 | 190 | 204 | 115 | 363 | 183 | 353 | -79 | 423 | 342 | 313 |
| Tax | 20 | 64 | 61 | 58 | 55 | 58 | 39 | 94 | 54 | 84 | -3 | 107 | 89 | 69 |
| Net profit | -1 | 130 | 124 | 128 | 135 | 145 | 76 | 269 | 129 | 269 | -76 | 316 | 253 | 244 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.205 | 3.440 | 3.095 | 3.330 | 3.578 | 3.845 | 4.021 | 4.371 | 4.584 | 4.970 | 4.944 | 5.470 | 5.905 | 6.238 |
| Equity | — | 164 | 288 | 416 | 551 | 696 | 772 | 1.041 | 1.170 | 1.439 | 1.364 | 1.680 | 1.933 | 2.177 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.170 | 3.276 | 2.807 | 2.914 | 3.027 | 3.148 | 3.249 | 3.330 | 3.414 | 3.531 | 3.580 | 3.789 | 3.972 | 4.061 |
| Total debt | 3.170 | 3.276 | 2.807 | 2.914 | 3.027 | 3.148 | 3.249 | 3.330 | 3.414 | 3.531 | 3.580 | 3.789 | 3.972 | 4.061 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LO Management | Management | 2008 | — | — |
LF Management | Management | 2008 | — | — |
PA Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GYLLING HOLDING ApS | Company | 50.0% | 50.0% | 2023 |
LOUTZEN HOLDING ApS | Company | 50.0% | 50.0% | 2023 |
JG SAMSØ HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Outzen Jensen | Management | 0 companies |
| Lene Fyllgraf Gylling | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |