| Revenue | DKK 2,1M | -12% |
| EBITDA | DKK 2,1M | -12% |
| Net profit | DKK 867K | -22% |
| Total assets | DKK 22,3M | +5% |
| Equity | DKK 5,5M | +19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 557 | 708 | 733 | 792 | 716 | 410 | 189 | 431 | 1.164 | 754 | 904 | 2.348 | 2.074 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 557 | 708 | 733 | 792 | 716 | 410 | 189 | 3.222 | 1.164 | 1.254 | 905 | 2.348 | 2.074 |
| Depreciation & amort. | -121 | -239 | -243 | -244 | -244 | -244 | -139 | -34 | -39 | -45 | -45 | -45 | -45 |
| EBIT | 437 | 469 | 491 | 548 | 472 | 166 | 50 | 3.189 | 1.125 | 1.209 | 861 | 2.303 | 2.030 |
| Net financials | -337 | -448 | -451 | -434 | -300 | -299 | -567 | -348 | -276 | -545 | -436 | 570 | 236 |
| Profit before tax | 100 | 21 | 40 | 114 | 172 | -133 | -517 | 2.841 | 848 | 664 | 425 | 1.433 | 1.116 |
| Tax | 55 | 44 | 48 | 60 | 73 | 6 | -116 | 431 | 187 | 147 | 101 | 318 | 249 |
| Net profit | 45 | -23 | -9 | 54 | 99 | -139 | -402 | 2.410 | 662 | 517 | 324 | 1.115 | 867 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.622 | 12.597 | 12.400 | 12.181 | 11.937 | 11.698 | 12.664 | 16.062 | 16.174 | 20.267 | 19.917 | 21.205 | 22.325 |
| Equity | 125 | 102 | 93 | 148 | 247 | 108 | -294 | 2.116 | 2.778 | 3.296 | 3.620 | 4.616 | 5.484 |
| Long-term debt | 6.751 | 6.593 | 6.432 | 6.270 | 6.098 | 5.801 | 10.115 | 9.401 | 8.675 | 13.104 | 12.600 | 12.034 | 9.783 |
| Short-term debt | 5.746 | 5.902 | 5.874 | 5.763 | 5.592 | 5.789 | 2.842 | 4.230 | 4.240 | 3.252 | 3.060 | 3.599 | 5.854 |
| Total debt | 12.497 | 12.495 | 12.307 | 12.033 | 11.690 | 11.590 | 12.957 | 13.631 | 12.915 | 16.356 | 15.660 | 15.633 | 15.637 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2011 | — | — |
ST Management | Management | 2011 | — | — |
JD Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Andrup Aaen | Management | 0 companies |
| Steen Tiedemann Nyhuus | Management | 0 companies |
| Jan Dam Poulsen | Management | 0 companies |