| Revenue | DKK 733K | +1% |
| EBITDA | DKK 596K | +1% |
| Net profit | DKK 868K | +71% |
| Total assets | DKK 11,6M | -4% |
| Equity | DKK 10,1M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.672 | 1.374 | 1.512 | 1.454 | 1.099 | 1.057 | 1.122 | 1.270 | 1.317 | 700 | 650 | 698 | 728 | 733 |
| Staff expenses | -304 | -305 | -304 | -303 | -304 | -304 | -304 | -305 | -164 | -165 | -140 | -140 | -140 | -136 |
| EBITDA | 1.368 | 1.069 | 1.208 | 1.150 | 795 | 708 | 819 | 966 | 1.153 | 535 | 510 | 558 | 588 | 596 |
| Depreciation & amort. | -1.007 | -1.016 | -1.005 | -1.955 | -2.694 | -799 | -3.295 | -679 | -681 | -483 | -483 | -483 | -489 | -490 |
| EBIT | 362 | 53 | 203 | -804 | -1.899 | -91 | -2.476 | 286 | 472 | 52 | 27 | 75 | 98 | 106 |
| Net financials | -351 | -218 | -240 | -234 | -223 | -220 | -201 | -105 | -44 | 684 | -1.049 | 353 | 410 | 761 |
| Profit before tax | 10 | -164 | -37 | -1.038 | -2.122 | -311 | -2.677 | 181 | 428 | 736 | -1.022 | 428 | 509 | 868 |
| Tax | 5 | -37 | -14 | -207 | 267 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 6 | -128 | -23 | -831 | -2.389 | -311 | -2.677 | 181 | 428 | 736 | -1.022 | 428 | 509 | 868 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.897 | 28.441 | 28.056 | 25.641 | 21.495 | 20.781 | 16.749 | 15.147 | 14.021 | 14.208 | 12.128 | 12.103 | 12.138 | 11.612 |
| Equity | 21.593 | 21.696 | 21.564 | 19.632 | 16.093 | 15.935 | 12.185 | 11.238 | 10.466 | 11.202 | 9.260 | 9.688 | 10.197 | 10.064 |
| Long-term debt | 5.931 | 5.556 | 5.820 | 5.318 | 4.808 | 4.109 | 3.658 | 3.275 | 2.891 | 2.529 | 2.164 | 1.813 | 1.437 | 1.049 |
| Short-term debt | 1.372 | 1.190 | 672 | 690 | 594 | 737 | 906 | 634 | 664 | 476 | 703 | 602 | 504 | 499 |
| Total debt | 7.304 | 6.746 | 6.492 | 6.009 | 5.402 | 4.846 | 4.564 | 3.909 | 3.555 | 3.005 | 2.867 | 2.415 | 1.941 | 1.548 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AD Management | Management | 2022 | — | — |
LR Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ETHEL OG SVEND AAGE JENSENS FOND | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Diernis Simonsen | Management | 0 companies |
| Lene Rigmor Simonsen | Management | 0 companies |