| Revenue | DKK 902K | +2% |
| EBITDA | DKK 960K | +4% |
| Net profit | DKK 167K | -61% |
| Total assets | DKK 24,7M | +0% |
| Equity | DKK 2,1M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 342 | -315 | 324 | 338 | 258 | 305 | 302 | 478 | 920 | 232 | 888 | 902 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | 342 | -427 | 309 | 524 | 258 | 305 | 299 | 497 | 1.389 | 168 | 921 | 960 |
| Depreciation & amort. | -0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | 342 | -427 | 309 | 524 | 258 | 305 | 299 | 497 | 1.389 | 168 | 921 | 960 |
| Net financials | 0 | -434 | -1.281 | -37 | -546 | -50 | -260 | -770 | -514 | 77 | 744 | -317 | -747 |
| Profit before tax | — | 664 | 853 | 272 | -22 | 208 | 45 | -471 | -17 | 1.466 | 912 | 605 | 214 |
| Tax | -0 | 166 | 201 | 51 | -5 | 46 | 10 | -104 | -4 | 322 | 208 | 173 | 47 |
| Net profit | — | 498 | 652 | 220 | -17 | 162 | 35 | -367 | -13 | 1.143 | 704 | 432 | 167 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.427 | 7.672 | 7.783 | 7.666 | 7.806 | 7.896 | 7.677 | 15.465 | 24.091 | 24.723 | 24.550 | 24.683 | 24.665 |
| Equity | -162 | 336 | -316 | -96 | -113 | 49 | 84 | -283 | -296 | 847 | 1.551 | 1.982 | 2.149 |
| Long-term debt | 4.789 | 4.795 | 4.794 | 4.802 | 4.801 | 4.761 | 7.450 | 15.691 | 23.783 | 22.969 | 22.037 | 13.524 | 13.626 |
| Short-term debt | 2.800 | 2.529 | 3.305 | 2.921 | 3.083 | 2.995 | 45 | 58 | 470 | 650 | 696 | 8.855 | 8.540 |
| Total debt | 7.589 | 7.323 | 8.099 | 7.723 | 7.885 | 7.756 | 7.495 | 15.749 | 24.254 | 23.619 | 22.733 | 22.379 | 22.166 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DG Management | Management | 2025 | — | — |
BL Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ROTNA GROUP ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Dorthe Gyldenlund Råby Wils | Management | 0 companies |
| Bjørn Lindhardt Wils | Management | 0 companies |