| Revenue | DKK 502K | +23% |
| EBITDA | DKK 367K | +36% |
| Net profit | DKK -32K | +77% |
| Total assets | DKK 7,5M | -3% |
| Equity | DKK 1,3M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 657 | 716 | 417 | 513 | 266 | 423 | 487 | 501 | 569 | 564 | 602 | 429 | 407 | 502 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -59 | -133 | -133 | -137 | -135 |
| EBITDA | 657 | 716 | 417 | 513 | 266 | 423 | 487 | 501 | 569 | 505 | 468 | 295 | 270 | 367 |
| Depreciation & amort. | -224 | -224 | -224 | -234 | -175 | -97 | -97 | -160 | -168 | -175 | -175 | -177 | -184 | -177 |
| EBIT | 433 | 492 | 193 | 279 | 91 | 326 | 390 | 341 | 402 | 330 | 293 | 118 | 86 | 190 |
| Net financials | -117 | -141 | -159 | -104 | -103 | -117 | -138 | -163 | -229 | -99 | -100 | -172 | -223 | -188 |
| Profit before tax | 316 | 351 | 34 | 174 | -12 | 209 | 252 | 177 | 173 | 231 | 193 | -54 | -137 | 2 |
| Tax | 77 | 84 | 44 | 79 | 23 | 58 | 69 | 68 | 78 | 82 | 74 | 22 | 3 | 35 |
| Net profit | 238 | 267 | -10 | 95 | -35 | 151 | 183 | 109 | 95 | 148 | 119 | -75 | -141 | -32 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.161 | 4.914 | 4.718 | 4.523 | 4.365 | 4.157 | 8.339 | 8.203 | 8.075 | 7.829 | 7.742 | 7.893 | 7.778 | 7.540 |
| Equity | 213 | 400 | 390 | 485 | 450 | 601 | 784 | 893 | 918 | 1.066 | 1.106 | 1.030 | 1.346 | 1.313 |
| Long-term debt | 2.850 | 2.669 | 2.481 | 2.291 | 2.100 | 1.962 | 6.387 | 6.315 | 5.887 | 5.599 | 5.358 | 5.351 | 5.112 | 4.880 |
| Short-term debt | 2.098 | 1.845 | 1.847 | 1.747 | 1.814 | 1.594 | 1.168 | 994 | 1.270 | 1.164 | 1.278 | 1.508 | 1.317 | 1.343 |
| Total debt | 4.947 | 4.514 | 4.328 | 4.038 | 3.915 | 3.556 | 7.555 | 7.309 | 7.157 | 6.763 | 6.636 | 6.859 | 6.428 | 6.223 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Audit | Audit | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Broen | Audit | 0 companies |