| Revenue | DKK 1,5M | +4% |
| EBITDA | DKK 1,5M | +4% |
| Net profit | DKK 676K | +19% |
| Total assets | DKK 26,6M | -3% |
| Equity | DKK 11,7M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -738 | -987 | — | 567 | 1.051 | 906 | 871 | 1.163 | 631 | 1.452 | 1.605 | 1.379 | 1.404 | 1.464 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -189 | -425 | 0 | 567 | 1.051 | 906 | 871 | 1.163 | 631 | 1.452 | 1.605 | 1.379 | 1.404 | 1.464 |
| Depreciation & amort. | -275 | -281 | -0 | -281 | -281 | -281 | -281 | -281 | -290 | -290 | -290 | -298 | -301 | -305 |
| EBIT | -464 | -706 | 0 | 286 | 770 | 625 | 590 | 882 | 341 | 1.162 | 1.314 | 1.081 | 1.102 | 1.159 |
| Net financials | -2.114 | -1.196 | 0 | -307 | -622 | -514 | -695 | -478 | -10 | -5 | -5 | -349 | -371 | -292 |
| Profit before tax | 1.619 | -961 | 0 | -22 | 148 | 469 | 177 | 708 | 330 | 1.157 | 1.310 | 732 | 731 | 867 |
| Tax | -0 | -0 | -0 | -0 | 33 | -0 | 39 | -0 | -0 | -0 | -0 | 161 | 161 | 191 |
| Net profit | 1.221 | -711 | 0 | -11 | 116 | 360 | 138 | 548 | 258 | 902 | 1.021 | 571 | 570 | 676 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.792 | 24.664 | 0 | 24.876 | 25.128 | 24.853 | 24.529 | 24.922 | 24.844 | 25.649 | 26.665 | 27.110 | 27.556 | 26.645 |
| Equity | 8.060 | 8.771 | 0 | 8.430 | 8.545 | 8.735 | 8.858 | 9.406 | 9.664 | 10.567 | 11.587 | 12.159 | 12.729 | 11.650 |
| Long-term debt | -15.747 | -15.021 | 0 | 15.988 | 16.065 | 14.719 | 15.156 | 14.885 | 14.178 | 14.178 | 14.178 | 14.178 | 14.178 | 14.178 |
| Short-term debt | -986 | -873 | 0 | 458 | 517 | 1.399 | 516 | 631 | 1.001 | 905 | 899 | 773 | 649 | 817 |
| Total debt | -16.733 | -15.894 | 0 | 16.446 | 16.583 | 16.119 | 15.671 | 15.516 | 15.179 | 15.083 | 15.077 | 14.951 | 14.827 | 14.995 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2024 | — | — |
TS Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A & T Invest Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Kathrine Schøn | Management | 0 companies |
| Torben Schøn | Management | 0 companies |