| Revenue | DKK 581K | -79% |
| EBITDA | DKK 4,1M | +41% |
| Net profit | DKK -6,2M | -334% |
| Total assets | DKK 71M | -11% |
| Equity | DKK 66,3M | -9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.803 | — | — | — | — | — | — | — | 364 | 345 | 467 | 348 | 2.710 | 581 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.803 | -34 | -157 | -97 | 77 | 311 | 345 | 376 | -843 | 2.464 | -910 | 1.533 | 2.873 | 4.061 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.803 | -34 | -157 | -97 | 77 | 311 | 345 | 376 | -843 | 2.464 | -910 | 1.533 | 2.873 | 4.061 |
| Net financials | 4.750 | 6.205 | 5.614 | 3.406 | 3.314 | 6.476 | 5.243 | 3.208 | 65 | 3.304 | 1.690 | 1.823 | 758 | -8.469 |
| Profit before tax | 4.251 | 6.171 | 5.457 | 3.309 | 3.391 | 6.787 | 5.587 | 3.585 | 1.616 | 3.649 | 2.141 | 2.113 | 3.411 | -5.285 |
| Tax | 583 | 1.246 | 834 | 284 | 73 | 912 | 643 | 82 | 211 | 879 | 102 | 690 | 751 | 931 |
| Net profit | 3.668 | 4.925 | 4.623 | 3.025 | 3.317 | 5.875 | 4.944 | 3.503 | 1.405 | 2.770 | 2.039 | 1.423 | 2.660 | -6.216 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 70.182 | 73.252 | 76.203 | 70.799 | 71.570 | 76.307 | 79.967 | 79.612 | 80.763 | 82.871 | 82.662 | 81.679 | 80.098 | 70.990 |
| Equity | 56.885 | 55.810 | 59.933 | 62.457 | 63.275 | 67.149 | 70.094 | 71.597 | 64.053 | 66.712 | 68.638 | 69.947 | 72.489 | 66.272 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.513 | 16.658 | 15.487 | 7.651 | 7.532 | 8.357 | 9.086 | 7.205 | 15.854 | 15.280 | 13.126 | 10.155 | 7.474 | 3.980 |
| Total debt | 12.513 | 16.658 | 15.487 | 7.651 | 7.532 | 8.357 | 9.086 | 7.205 | 15.854 | 15.280 | 13.126 | 10.155 | 7.474 | 3.980 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Management | Management | 2019 | — | — |
PS Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1971 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Marigus ApS | Company | 33.3% | 33.3% | 2024 |
MALINE ApS | Company | 33.3% | 33.3% | 2008 |
| Individual | 20.0% | 66.7% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Dorte Steen Rasmussen | Management | 0 companies |
| Poul Steen Rasmussen | Management | 0 companies |
| Ebbe Bouman Hindrup | Board of Directors | 0 companies |