| Revenue | DKK 634K | +4% |
| EBITDA | DKK 634K | +4% |
| Net profit | DKK 249K | +6% |
| Total assets | DKK 5,5M | -1% |
| Equity | DKK 3,4M | +8% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 567 | 535 | 548 | 529 | 545 | 482 | 558 | 496 | 608 | 634 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 567 | 535 | 548 | 529 | 545 | 482 | 558 | 496 | 608 | 634 |
| Depreciation & amort. | 204 | -212 | -212 | -212 | -221 | -230 | -238 | -238 | -237 | -262 |
| EBIT | 364 | 323 | 336 | 318 | 324 | 252 | 320 | 258 | 371 | 372 |
| Net financials | -108 | -100 | -115 | -104 | -80 | -75 | -81 | -70 | -70 | -53 |
| Profit before tax | 256 | 223 | 221 | 213 | 244 | 177 | 239 | 188 | 300 | 319 |
| Tax | 110 | 49 | 50 | 48 | 54 | 40 | 53 | 41 | 67 | 70 |
| Net profit | 146 | 174 | 171 | 165 | 190 | 137 | 186 | 146 | 234 | 249 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.404 | 6.843 | 6.202 | 5.888 | 5.810 | 5.770 | 6.042 | 5.938 | 5.573 | 5.505 |
| Equity | 2.884 | 2.458 | 2.130 | 2.295 | 2.485 | 2.622 | 2.808 | 2.955 | 3.188 | 3.437 |
| Long-term debt | 17 | 2.765 | 2.775 | 1.763 | 1.847 | 1.617 | 1.513 | 1.385 | 996 | 653 |
| Short-term debt | 862 | 480 | 183 | 741 | 396 | 442 | 663 | 572 | 393 | 474 |
| Total debt | 3.519 | 3.245 | 2.958 | 2.504 | 2.243 | 2.059 | 2.176 | 1.957 | 1.390 | 1.127 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PQ Management | Management | 2016 | — | — |
AD Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MJL-HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
CD INVEST ApS | Company | 50.0% | 50.0% | 2017 |
ADIT ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Paw Quist Karlsen | Management | 0 companies |
| Annesofie Ditlev | Management | 0 companies |
| Flemming Thougård Jespersen | Board of Directors | 0 companies |
| Shapour Krog | Chairman | 0 companies |