| Revenue | DKK 433K | +16% |
| EBITDA | DKK 433K | +16% |
| Net profit | DKK 155K | +90% |
| Total assets | DKK 4,7M | +5% |
| Equity | DKK 1,8M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 304 | 301 | 308 | 322 | 122 | 279 | 334 | 388 | 189 | 487 | 48 | 100 | 374 | 433 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -304 | -244 | -1 | -0 | -0 | -0 |
| EBITDA | 304 | 301 | 308 | 322 | 122 | 279 | 334 | 388 | -114 | 243 | 47 | 100 | 374 | 433 |
| Depreciation & amort. | 142 | 142 | 142 | 142 | 142 | -142 | -142 | -142 | -144 | -144 | -88 | -106 | -110 | -107 |
| EBIT | 163 | 159 | 166 | 181 | -19 | 138 | 193 | 247 | -258 | 99 | -41 | -6 | 263 | 326 |
| Net financials | -158 | -151 | -340 | -145 | -106 | -107 | -160 | -79 | -71 | -66 | -61 | -140 | -159 | -128 |
| Profit before tax | 5 | 9 | -174 | 36 | -126 | 31 | 32 | 168 | -329 | 33 | -102 | -146 | 105 | 198 |
| Tax | 1 | -62 | -38 | 8 | -28 | 7 | 7 | 37 | -72 | 7 | -22 | -32 | 23 | 44 |
| Net profit | 4 | 71 | -136 | 28 | -98 | 24 | 25 | 131 | -257 | 26 | -80 | -114 | 82 | 155 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.105 | 4.963 | 4.822 | 4.858 | 4.625 | 4.744 | 4.582 | 4.332 | 4.310 | 4.040 | 3.850 | 4.170 | 4.440 | 4.666 |
| Equity | 1.904 | 1.975 | 1.839 | 1.867 | 1.770 | 1.794 | 1.819 | 1.950 | 1.693 | 1.719 | 1.639 | 1.525 | 1.606 | 1.761 |
| Long-term debt | 2.236 | 2.053 | 1.859 | 721 | 586 | 453 | 0 | 0 | 0 | 0 | 0 | 0 | 27 | 27 |
| Short-term debt | 430 | 463 | 689 | 1.827 | 1.855 | 2.076 | 2.335 | 1.917 | 2.181 | 1.848 | 1.760 | 2.226 | 2.276 | 2.304 |
| Total debt | 2.666 | 2.516 | 2.548 | 2.548 | 2.441 | 2.529 | 2.335 | 1.917 | 2.181 | 1.848 | 1.760 | 2.226 | 2.303 | 2.331 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KU Management | Management | 2017 | — | — |
ED Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ULDALL VEJLE ApS | Company | 100.0% | 100.0% | 2017 |
ERDBI HOLDING ApS | Company | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Uldall Jørgensen | Management | 0 companies |
| Erling Dideriksen | Management | 0 companies |
| Carl Peter Blicher Jensen | Board of Directors | 0 companies |