| Revenue | DKK 825K | -17% |
| EBITDA | DKK 619K | -23% |
| Net profit | DKK 327K | -18% |
| Total assets | DKK 18,8M | +25% |
| Equity | DKK 5,7M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 717 | 865 | 693 | 687 | 850 | 835 | 807 | 802 | 427 | 860 | 990 | 995 | 825 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -200 | -195 | -206 |
| EBITDA | 703 | 890 | 689 | 692 | 1.432 | 1.310 | 807 | 954 | 167 | 1.060 | 91 | 800 | 619 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 703 | 890 | 689 | 692 | 1.432 | 1.310 | 807 | 954 | 167 | 1.060 | 91 | 800 | 619 |
| Net financials | -454 | -477 | -451 | -434 | -405 | -406 | -364 | -347 | -304 | -175 | -91 | -287 | -194 |
| Profit before tax | 248 | 413 | 238 | 258 | 1.027 | 905 | 444 | 607 | -137 | 885 | -1 | 513 | 425 |
| Tax | 62 | 58 | 52 | 57 | 225 | 199 | 99 | 134 | -30 | 195 | -0 | 113 | 97 |
| Net profit | 186 | 354 | 186 | 201 | 802 | 706 | 345 | 474 | -107 | 690 | -0 | 400 | 327 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.758 | 12.603 | 12.846 | 13.069 | 13.642 | 14.106 | 14.457 | 16.696 | 15.828 | 16.191 | 15.112 | 15.088 | 18.795 |
| Equity | 534 | 1.173 | 1.093 | 1.441 | 2.337 | 3.241 | 3.732 | 4.358 | 4.407 | 5.162 | 5.141 | 5.521 | 5.669 |
| Long-term debt | 10.524 | 9.899 | 11.048 | 10.429 | 9.837 | 9.142 | 8.511 | 9.709 | 6.324 | 8.253 | 4.904 | 4.623 | 7.037 |
| Short-term debt | 1.527 | 1.121 | 243 | 638 | 654 | 656 | 1.006 | 1.245 | 3.698 | 1.264 | 3.648 | 3.458 | 4.510 |
| Total debt | 12.051 | 11.020 | 11.291 | 11.067 | 10.491 | 9.797 | 9.517 | 10.954 | 10.022 | 9.517 | 8.552 | 8.081 | 11.547 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2012 | — | — |
PØ Management | Management | 2008 | — | — |
TS Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ROYBERG & STEFFENSEN HOLDING A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Berg Royberg | Management | 0 companies |
| Palle Ørtoft | Management | 0 companies |
| Torben Steffensen | Management | 0 companies |