| Revenue | DKK 1,3M | +0% |
| EBITDA | DKK 1,3M | +0% |
| Net profit | DKK 667K | +5% |
| Total assets | DKK 14,8M | +0% |
| Equity | DKK 1,5M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.035 | 1.035 | 1.035 | 1.035 | 1.035 | 1.029 | 1.023 | 1.023 | 1.276 | 1.243 | 1.272 | 1.275 | 1.271 | 1.272 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.023 | 1.021 | 1.022 | 1.020 | 1.021 | 1.029 | 1.023 | 1.023 | 1.276 | 1.243 | 1.272 | 1.275 | 1.271 | 1.272 |
| Depreciation & amort. | 117 | 118 | 118 | -129 | -129 | -129 | -129 | -117 | -117 | -117 | -117 | -117 | -117 | -117 |
| EBIT | 906 | 904 | 904 | 891 | 892 | 900 | 894 | 906 | 1.159 | 1.126 | 1.155 | 1.158 | 1.154 | 1.155 |
| Net financials | -836 | -815 | -767 | -762 | -749 | -739 | -730 | -1.286 | -585 | -565 | -262 | -320 | -344 | -300 |
| Profit before tax | 70 | 88 | 136 | 128 | 143 | 162 | 164 | -380 | 574 | 561 | 892 | 838 | 810 | 855 |
| Tax | 17 | 15 | 30 | 28 | 31 | 36 | 36 | -84 | 126 | 125 | 196 | 185 | 178 | 188 |
| Net profit | 52 | 73 | 106 | 100 | 112 | 126 | 128 | -296 | 447 | 436 | 696 | 654 | 632 | 667 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.171 | 16.080 | 16.070 | 16.244 | 16.096 | 16.032 | 15.970 | 15.905 | 16.121 | 15.128 | 15.010 | 14.919 | 14.840 | 14.787 |
| Equity | 237 | 310 | 416 | 516 | 628 | 754 | 882 | 586 | 1.033 | 1.109 | 1.325 | 1.379 | 1.411 | 1.477 |
| Long-term debt | 15.350 | 15.219 | 15.019 | 15.153 | 14.934 | 14.707 | 14.473 | 14.781 | 14.537 | 13.446 | 13.335 | 13.222 | 13.108 | 12.992 |
| Short-term debt | 547 | 499 | 552 | 465 | 393 | 394 | 401 | 408 | 383 | 390 | 169 | 138 | 143 | 140 |
| Total debt | 15.897 | 15.718 | 15.572 | 15.618 | 15.327 | 15.101 | 14.874 | 15.189 | 14.919 | 13.836 | 13.503 | 13.360 | 13.250 | 13.132 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GF Founder | Founder | 2009 | — | — |
HJ Founder | Founder | 2009 | — | — |
PG Founder | Founder | 2009 | — | — |
LL Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2021 | |
| Individual | 15.0% | 15.0% | 2018 | |
| Individual | 15.0% | 15.0% | 2014 | |
| Individual | 15.0% | 15.0% | 2009 | |
| Individual | 15.0% | 15.0% | 2022 | |
| Individual | 15.0% | 15.0% | 2025 | |
| Individual | 15.0% | 15.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Gerner Frilev Fly | Founder | 0 companies |
| Hans Jørgen Tygesen Petersen | Founder | 0 companies |
| Poul Glarbjerg Kraghede | Founder | 0 companies |
| Lone Lisbeth Slemming | Founder | 0 companies |