| Revenue | DKK 487K | -1% |
| EBITDA | DKK 487K | -1% |
| Net profit | DKK 187K | +4% |
| Total assets | DKK 6,8M | -6% |
| Equity | DKK 1,8M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 281 | 428 | 441 | 477 | 569 | 494 | 441 | 119 | 483 | 475 | 436 | 487 | 493 | 487 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 281 | 428 | 441 | 477 | 569 | 494 | 441 | 119 | 483 | 475 | 436 | 487 | 493 | 487 |
| Depreciation & amort. | -168 | -200 | -240 | -242 | -242 | -242 | -243 | -240 | -239 | -239 | -176 | -176 | -176 | -176 |
| EBIT | 114 | 228 | 201 | 235 | 327 | 251 | 199 | -121 | 244 | 236 | 260 | 311 | 317 | 311 |
| Net financials | -289 | -181 | -160 | -179 | -179 | -172 | -148 | -145 | -155 | -117 | -105 | -98 | -86 | -72 |
| Profit before tax | -176 | 47 | 41 | 55 | 147 | 79 | 50 | -265 | 89 | 119 | 155 | 214 | 232 | 239 |
| Tax | -44 | 5 | -7 | 9 | 30 | 15 | 6 | -71 | 32 | 26 | 34 | 47 | 51 | 52 |
| Net profit | -132 | 42 | 48 | 46 | 117 | 64 | 44 | -194 | 57 | 93 | 121 | 167 | 180 | 187 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.795 | 9.558 | 9.451 | 9.198 | 8.956 | 8.789 | 8.765 | 7.949 | 7.670 | 7.589 | 7.337 | 7.162 | 7.265 | 6.808 |
| Equity | 869 | 911 | 959 | 1.005 | 1.123 | 1.187 | 1.231 | 1.036 | 1.093 | 1.185 | 1.307 | 1.473 | 1.653 | 1.840 |
| Long-term debt | 7.077 | 7.164 | 7.678 | 6.775 | 6.312 | 6.744 | 6.456 | 5.718 | 5.350 | 5.043 | 4.636 | 4.144 | 3.661 | 2.894 |
| Short-term debt | 777 | 1.406 | 720 | 1.315 | 1.388 | 665 | 879 | 1.053 | 1.053 | 1.082 | 1.082 | 1.186 | 1.261 | 1.357 |
| Total debt | 7.854 | 8.570 | 8.398 | 8.090 | 7.701 | 7.410 | 7.335 | 6.771 | 6.404 | 6.125 | 5.718 | 5.330 | 4.922 | 4.251 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Management | Management | 2019 | — | — |
AD Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ADS HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Ellen Munk Søndergaard | Management | 0 companies |
| Aage Davidsen Søndergaard | Management | 0 companies |