| Revenue | DKK 251K | -12% |
| EBITDA | DKK 251K | -12% |
| Net profit | DKK 72K | -66% |
| Total assets | DKK 12,3M | -1% |
| Equity | DKK 5,8M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 161 | 196 | 251 | 220 | 248 | 208 | 208 | 58 | 455 | 323 | 387 | 286 | 251 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 173 | 161 | 196 | 251 | 220 | 248 | 208 | 208 | 58 | 455 | 323 | 387 | 286 | 251 |
| Depreciation & amort. | 50 | 67 | 110 | 105 | -105 | -99 | -91 | -91 | -91 | -91 | -91 | -91 | -91 | -91 |
| EBIT | 123 | 95 | 86 | 146 | 115 | 149 | 117 | 116 | -33 | 364 | 232 | 296 | 195 | 160 |
| Net financials | -139 | -116 | -105 | -238 | -1.434 | -150 | -145 | 82 | -142 | -142 | 968 | -138 | -129 | -142 |
| Profit before tax | -16 | -21 | -19 | -92 | -1.319 | -0 | -28 | 198 | -175 | 221 | 1.200 | 158 | 65 | 18 |
| Tax | -4 | -213 | 30 | -29 | -48 | -27 | -37 | -35 | -59 | 7 | 15 | 105 | -149 | -54 |
| Net profit | -12 | 192 | -48 | -63 | -1.272 | 27 | 8 | 233 | -116 | 214 | 1.184 | 54 | 214 | 72 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.991 | 12.962 | 12.849 | 13.863 | 12.529 | 12.431 | 12.512 | 12.477 | 12.406 | 12.484 | 13.603 | 12.517 | 12.483 | 12.306 |
| Equity | 6.433 | 6.625 | 6.577 | 6.513 | 5.242 | 5.168 | 5.177 | 5.410 | 5.293 | 5.508 | 6.692 | 5.533 | 5.747 | 5.819 |
| Long-term debt | 4.383 | 4.338 | 4.286 | 5.398 | 5.427 | 5.427 | 5.427 | 5.398 | 5.424 | 5.424 | 5.424 | 5.315 | 5.096 | 4.886 |
| Short-term debt | 437 | 474 | 432 | 369 | 308 | 311 | 421 | 182 | 233 | 148 | 112 | 239 | 386 | 419 |
| Total debt | 4.820 | 4.812 | 4.717 | 5.767 | 5.735 | 5.737 | 5.847 | 5.580 | 5.657 | 5.572 | 5.536 | 5.554 | 5.483 | 5.305 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AAD HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolaj Johan Due | Management | 0 companies |