| Revenue | DKK 541K | -11% |
| EBITDA | DKK 541K | -11% |
| Net profit | DKK 226K | +15% |
| Total assets | DKK 7,9M | -2% |
| Equity | DKK 2M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 639 | -92 | 293 | 386 | 392 | 384 | 405 | 408 | 417 | 403 | 521 | 497 | 609 | 541 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 639 | -92 | 293 | 386 | 392 | 384 | 405 | 408 | 417 | 403 | 521 | 497 | 609 | 541 |
| Depreciation & amort. | 87 | -87 | -87 | -87 | -87 | -87 | -87 | -87 | -87 | -87 | -87 | -87 | -87 | -87 |
| EBIT | 552 | -179 | 206 | 299 | 305 | 297 | 318 | 321 | 330 | 316 | 434 | 410 | 522 | 454 |
| Net financials | -273 | -182 | -183 | -167 | -128 | -48 | -37 | -52 | -53 | -108 | -159 | -184 | -270 | -164 |
| Profit before tax | 279 | -361 | 23 | 132 | 177 | 249 | 281 | 269 | 277 | 208 | 275 | 226 | 252 | 290 |
| Tax | 69 | -90 | 5 | 29 | 38 | 55 | 62 | 59 | 61 | 46 | 60 | 50 | 56 | 64 |
| Net profit | 209 | -271 | 18 | 103 | 139 | 194 | 219 | 210 | 216 | 162 | 215 | 176 | 196 | 226 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.630 | 8.577 | 8.540 | 8.426 | 8.353 | 8.159 | 8.371 | 8.470 | 8.363 | 8.305 | 8.334 | 8.108 | 8.008 | 7.882 |
| Equity | 423 | 152 | 170 | 272 | 411 | 605 | 824 | 1.034 | 1.251 | 1.213 | 1.428 | 1.604 | 1.800 | 2.027 |
| Long-term debt | 7.896 | 8.111 | 8.182 | 7.864 | 7.392 | 7.165 | 7.116 | 6.945 | 6.494 | 6.499 | 6.158 | 5.722 | 5.352 | 4.929 |
| Short-term debt | 219 | 313 | 181 | 254 | 476 | 260 | 240 | 241 | 306 | 236 | 332 | 315 | 333 | 340 |
| Total debt | 8.114 | 8.423 | 8.363 | 8.118 | 7.868 | 7.425 | 7.356 | 7.186 | 6.801 | 6.735 | 6.490 | 6.038 | 5.685 | 5.268 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2011 | — | — |
JG Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STILLINGGÅRD ApS | Company | 50.0% | 50.0% | 2011 |
JGØ INVEST ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Abildgaard Pedersen | Management | 0 companies |
| Jesper Ganzhorn Ørskov | Management | 0 companies |