| Revenue | DKK 3,2M | +5% |
| EBITDA | DKK 3,2M | +5% |
| Net profit | DKK 1,7M | +4% |
| Total assets | DKK 26,1M | +6% |
| Equity | DKK 15,4M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.385 | 2.481 | 2.487 | 2.315 | 2.149 | 2.371 | 2.375 | 2.498 | 2.657 | 2.562 | 2.598 | 3.063 | 3.230 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.385 | 2.481 | 2.487 | 2.315 | 2.149 | 2.371 | 2.375 | 2.498 | 2.657 | 2.562 | 2.598 | 3.063 | 3.230 |
| Depreciation & amort. | 547 | 561 | 573 | 824 | 826 | -549 | -549 | -564 | -577 | -577 | -577 | -577 | -577 |
| EBIT | 1.839 | 1.919 | 1.914 | 1.492 | 1.323 | 1.822 | 1.827 | 1.935 | 2.080 | 1.986 | 2.021 | 2.486 | 2.653 |
| Net financials | -1.561 | -1.277 | -1.144 | -1.376 | -723 | -405 | -313 | -289 | -183 | -59 | -95 | -457 | -275 |
| Profit before tax | 278 | 642 | 770 | 116 | 600 | 1.417 | 1.514 | 1.646 | 1.897 | 1.927 | 1.927 | 2.029 | 2.378 |
| Tax | 69 | -10 | 175 | 24 | 134 | 315 | 334 | 360 | 417 | 436 | 425 | 446 | 726 |
| Net profit | 208 | 652 | 595 | 92 | 467 | 1.103 | 1.180 | 1.286 | 1.480 | 1.490 | 1.502 | 1.583 | 1.652 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.420 | 28.525 | 28.082 | 27.233 | 26.457 | 25.858 | 25.310 | 28.938 | 27.313 | 28.352 | 28.027 | 24.552 | 26.075 |
| Equity | 2.253 | 3.121 | 3.344 | 3.526 | 4.025 | 4.978 | 6.158 | 7.647 | 9.127 | 10.617 | 12.119 | 13.701 | 15.353 |
| Long-term debt | 21.890 | 20.681 | 20.488 | 19.139 | 17.998 | 14.996 | 14.442 | 15.031 | 14.112 | 13.136 | 12.385 | 7.333 | 6.709 |
| Short-term debt | 3.091 | 3.474 | 2.882 | 3.148 | 2.876 | 4.229 | 2.932 | 4.553 | 2.249 | 2.633 | 1.428 | 1.276 | 1.464 |
| Total debt | 24.981 | 24.155 | 23.370 | 22.288 | 20.874 | 19.225 | 17.374 | 19.584 | 16.362 | 15.769 | 13.813 | 8.609 | 8.173 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN Management | Management | 2009 | — | — |
FG Management | Management | 2021 | — | — |
KT Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2021 | — | — | |
PH | Board of Directors | 2009 | — | — |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Skanlog Gruppen ApS | Company | 100.0% | 100.0% | 2022 |
Thorstein-Nielsen Holding ApS | Company | 50.0% | 50.0% | 2017 |
Ejendomsselskabet Smedeland 22 ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Nielsen | Management | 0 companies |
| Frank Georg Paulsen | Management | 0 companies |
| Kim Thorstein-Nielsen | Management | 0 companies |
| Anette Thorstein-Nielsen | Board of Directors | 0 companies |
| Erik Benny Winther | Chairman | 0 companies |
| Pia Høj | Board of Directors | 0 companies |
| Henny Nielsen | Board of Directors | 0 companies |
| Brian Boisen | Board of Directors | 0 companies |
| Marlene Winther Plas Thorsen | Board of Directors | 0 companies |