| Revenue | DKK 134K | -5% |
| EBITDA | DKK 134K | -5% |
| Net profit | DKK 61K | -9% |
| Total assets | DKK 1,5M | -1% |
| Equity | DKK 461K | +15% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 181 | 94 | 74 | 124 | 94 | 111 | 124 | 130 | 141 | 134 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 181 | 94 | 74 | 124 | 94 | 111 | 124 | 130 | 141 | 134 |
| Depreciation & amort. | -25 | -17 | -17 | -17 | -17 | -17 | -17 | -17 | -17 | -18 |
| EBIT | 156 | 76 | 56 | 107 | 77 | 93 | 106 | 112 | 124 | 116 |
| Net financials | -98 | -44 | -44 | -42 | -39 | -37 | -35 | -35 | -33 | -33 |
| Profit before tax | 58 | 32 | 12 | 65 | 38 | 56 | 71 | 77 | 90 | 83 |
| Tax | 21 | 11 | 7 | 18 | 12 | 16 | 19 | 21 | 24 | 22 |
| Net profit | 37 | 21 | 6 | 47 | 26 | 40 | 51 | 56 | 67 | 61 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.658 | 1.632 | 1.565 | 1.569 | 1.538 | 1.525 | 1.532 | 1.520 | 1.569 | 1.548 |
| Equity | 87 | 109 | 114 | 161 | 187 | 227 | 278 | 334 | 401 | 461 |
| Long-term debt | 1.484 | 1.429 | 1.374 | 1.320 | 1.263 | 1.204 | 1.144 | 1.083 | 1.009 | 919 |
| Short-term debt | 87 | 95 | 76 | 88 | 88 | 94 | 111 | 103 | 160 | 167 |
| Total debt | 1.571 | 1.524 | 1.451 | 1.407 | 1.351 | 1.298 | 1.254 | 1.186 | 1.169 | 1.086 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
YE Management | Management | 2025 | — | — |
HN Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CSKY HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Yannik Espen Stougaard | Management | 0 companies |
| Henrik Norsk Hoffmann | Management | 0 companies |