| Revenue | DKK 102K | +1% |
| EBITDA | DKK 102K | +1% |
| Net profit | DKK 55K | +0% |
| Total assets | DKK 1,5M | +2% |
| Equity | DKK 469K | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -31 | 66 | 61 | 75 | 81 | 67 | 78 | 83 | 87 | 78 | 79 | 85 | 101 | 102 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -38 | 51 | 46 | 75 | 81 | 67 | 78 | 83 | 87 | 78 | 79 | 85 | 101 | 102 |
| Depreciation & amort. | -0 | -0 | -0 | -15 | -15 | -13 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 |
| EBIT | -38 | 51 | 46 | 60 | 66 | 54 | 67 | 72 | 75 | 66 | 67 | 73 | 89 | 90 |
| Net financials | -58 | -35 | -33 | -32 | -30 | -17 | -16 | -16 | -16 | -15 | -12 | -19 | -18 | -19 |
| Profit before tax | -97 | 16 | 14 | 28 | 37 | 37 | 50 | 56 | 59 | 51 | 56 | 54 | 70 | 70 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 31 | 13 | 11 | 12 | 12 | 15 | 16 |
| Net profit | -97 | 16 | 14 | 28 | 37 | 37 | 50 | 24 | 46 | 40 | 43 | 42 | 55 | 55 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.379 | 1.419 | 1.353 | 1.387 | 1.410 | 1.390 | 1.390 | 1.394 | 1.413 | 1.397 | 1.396 | 1.400 | 1.436 | 1.459 |
| Equity | — | -1 | 13 | 41 | 77 | 114 | 164 | 188 | 234 | 274 | 317 | 360 | 415 | 469 |
| Long-term debt | 1.728 | 1.728 | 1.728 | 1.702 | 1.595 | 740 | 683 | 626 | 566 | 508 | 449 | 391 | 333 | 278 |
| Short-term debt | 531 | 556 | 476 | 495 | 535 | 536 | 543 | 549 | 569 | 559 | 561 | 569 | 597 | 613 |
| Total debt | 2.259 | 2.284 | 1.340 | 1.346 | 2.130 | 1.277 | 1.226 | 1.174 | 1.135 | 1.067 | 1.010 | 960 | 930 | 891 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS | Audit | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Skaarup Christiansen | Audit | 0 companies |