| Revenue | DKK 531K | -27% |
| EBITDA | DKK 612K | -48% |
| Net profit | DKK 291K | -61% |
| Total assets | DKK 16,5M | +4% |
| Equity | DKK 4,6M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 409 | 462 | 387 | 447 | 831 | 831 | 584 | 782 | 880 | 733 | 551 | 341 | 729 | 531 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 397 | 359 | 373 | 1.113 | 973 | 1.322 | 981 | 1.035 | 2.780 | 691 | 584 | 231 | 1.179 | 612 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -910 | 310 | 127 | 127 | 950 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 397 | 359 | 373 | 1.113 | 63 | 1.012 | 854 | 909 | 1.830 | 691 | 584 | 231 | 1.179 | 612 |
| Net financials | -432 | -313 | -328 | -328 | -337 | -226 | -205 | -331 | -370 | -227 | -214 | -237 | -226 | -238 |
| Profit before tax | -35 | 46 | 45 | 784 | -273 | 786 | 649 | 577 | 1.459 | 464 | 370 | -5 | 953 | 373 |
| Tax | -9 | 7 | 10 | 173 | -60 | 173 | 143 | 127 | 321 | 102 | 81 | -1 | 210 | 82 |
| Net profit | -26 | 39 | 35 | 612 | -213 | 613 | 506 | 450 | 1.138 | 362 | 289 | -4 | 743 | 291 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.362 | 13.375 | 13.530 | 14.211 | 13.727 | 14.272 | 14.187 | 14.306 | 15.255 | 15.233 | 15.476 | 15.535 | 15.897 | 16.487 |
| Equity | 335 | 375 | 410 | 1.021 | 808 | 1.421 | 1.328 | 1.778 | 2.916 | 3.278 | 3.567 | 3.563 | 4.306 | 4.598 |
| Long-term debt | 12.693 | 12.833 | 12.951 | 12.718 | 12.401 | 12.339 | 11.769 | 11.238 | 11.032 | 10.719 | 10.379 | 10.070 | 9.769 | 9.447 |
| Short-term debt | 304 | 131 | 123 | 252 | 459 | 406 | 923 | 1.086 | 906 | 837 | 1.115 | 1.501 | 1.314 | 1.896 |
| Total debt | 12.997 | 12.964 | 13.074 | 12.970 | 12.860 | 12.744 | 12.691 | 12.325 | 11.937 | 11.556 | 11.494 | 11.571 | 11.083 | 11.343 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2009 | — | — |
SN Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RUGE ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Meling Norup | Management | 0 companies |
| Søren Norup | Management | 0 companies |