| Revenue | DKK 1M | +11% |
| EBITDA | DKK 1,4M | +53% |
| Net profit | DKK 900K | +414% |
| Total assets | DKK 24,1M | -1% |
| Equity | DKK 8,2M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 618 | 649 | 677 | 650 | 659 | 670 | 643 | 704 | 850 | 889 | 881 | 872 | 915 | 1.018 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 618 | 649 | 677 | 650 | 659 | 670 | 643 | 704 | 850 | 889 | 881 | 872 | 915 | 1.403 |
| Depreciation & amort. | -148 | 148 | 148 | 150 | 166 | -202 | -216 | -252 | -274 | -288 | -322 | -365 | -373 | -0 |
| EBIT | 470 | 501 | 528 | 500 | 494 | 467 | 427 | 452 | 576 | 600 | 559 | 507 | 541 | 1.403 |
| Net financials | -243 | -206 | -208 | -189 | -188 | -173 | -251 | -136 | -106 | -78 | -86 | -196 | -317 | -249 |
| Profit before tax | 227 | 295 | 320 | 311 | 305 | 294 | 176 | 316 | 470 | 522 | 473 | 311 | 224 | 1.154 |
| Tax | 57 | 71 | 63 | 71 | 67 | 65 | 39 | 70 | 103 | 115 | 104 | 68 | 49 | 254 |
| Net profit | 170 | 223 | 257 | 240 | 238 | 229 | 137 | 246 | 367 | 407 | 369 | 243 | 175 | 900 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.678 | 8.567 | 8.633 | 9.742 | 11.127 | 11.577 | 13.899 | 13.322 | 14.862 | 17.301 | 17.989 | 24.916 | 24.279 | 24.057 |
| Equity | 234 | 457 | 714 | 1.916 | 3.387 | 4.086 | 5.444 | 4.754 | 5.191 | 7.371 | 8.539 | 8.109 | 7.773 | 8.173 |
| Long-term debt | 7.573 | 7.245 | 6.691 | 6.294 | 5.866 | 5.437 | 6.083 | 5.896 | 6.898 | 6.542 | 5.976 | 13.601 | 12.702 | 11.465 |
| Short-term debt | 820 | 754 | 1.095 | 1.094 | 1.059 | 1.085 | 1.042 | 1.163 | 1.191 | 1.243 | 966 | 827 | 1.433 | 1.897 |
| Total debt | 8.392 | 7.999 | 7.786 | 7.389 | 6.925 | 6.522 | 7.125 | 7.058 | 8.089 | 7.785 | 6.942 | 14.428 | 14.135 | 13.362 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VICTORY HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Danius Lindgren Sørensen | Chief Executive Officer | 0 companies |