| Revenue | DKK 281K | -15% |
| EBITDA | DKK -67K | -194% |
| Net profit | DKK 726K | +8% |
| Total assets | DKK 25,3M | -4% |
| Equity | DKK 20,9M | +3% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.011 | 737 | 777 | 813 | 852 | 805 | 597 | 241 | 207 | 512 | 468 | 415 | 329 | 281 |
| Staff expenses | -80 | -80 | -60 | -60 | -60 | -80 | -80 | -80 | -80 | -100 | -80 | -80 | -80 | -80 |
| EBITDA | 2.193 | 1.532 | 2.117 | 3.056 | 264 | 250 | 431 | 735 | -259 | 52 | 39 | 33 | -23 | -67 |
| Depreciation & amort. | 379 | 465 | 500 | -497 | -505 | -453 | -311 | -64 | -32 | -18 | -32 | -28 | -20 | -20 |
| EBIT | 1.814 | 1.067 | 1.616 | 2.559 | -242 | -204 | 121 | 671 | -291 | 34 | 6 | 5 | -42 | -86 |
| Net financials | 798 | 1.621 | 2.049 | 2.870 | 132 | 2.575 | 1.240 | 1.194 | -953 | 7.275 | -1.024 | 1.542 | 725 | 693 |
| Profit before tax | 1.814 | 1.067 | 1.616 | 2.559 | -109 | 2.372 | 1.360 | 886 | -1.244 | 7.309 | -1.018 | 1.547 | 682 | 728 |
| Tax | 796 | 268 | 145 | 283 | -66 | 197 | -25 | 8 | -214 | 126 | -14 | -10 | 6 | 1 |
| Net profit | 1.018 | 799 | 1.471 | 2.276 | -59 | 2.174 | 1.386 | 671 | -1.030 | 7.078 | -1.004 | 1.556 | 672 | 726 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 59.057 | 61.957 | 55.830 | 55.019 | 44.631 | 46.384 | 41.794 | 42.283 | 42.731 | 51.657 | 52.115 | 44.907 | 26.366 | 25.308 |
| Equity | 5.394 | 6.104 | 7.485 | 9.671 | 9.522 | 11.606 | 12.902 | 13.482 | 12.360 | 19.346 | 18.249 | 19.712 | 20.292 | 20.918 |
| Long-term debt | 21.052 | 21.052 | 21.052 | 21.052 | 21.052 | 21.052 | 21.052 | 21.052 | 21.052 | 21.052 | 21.052 | 21.052 | 5.511 | 3.702 |
| Short-term debt | 21.492 | 23.775 | 16.807 | 15.087 | 14.058 | 13.726 | 7.841 | 7.749 | 9.320 | 11.259 | 12.815 | 4.136 | 554 | 977 |
| Total debt | 42.544 | 44.827 | 37.859 | 36.139 | 35.110 | 34.778 | 28.893 | 28.801 | 30.372 | 32.311 | 33.867 | 25.188 | 6.065 | 4.679 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Audit | Audit | 1976 | — | — |
JG Audit | Audit | 1998 | — | — |
BM Audit | Audit | 2012 | — | — |
LA Management | Management | 1976 | — | — |
| Audit | 1976 | — | — | |
HN Management | Management | 1976 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Boris Pedersen | Audit | 0 companies |
| Johan Groth | Audit | 0 companies |
| Bjarne Møldrup | Audit | 0 companies |
| Lise Anna Marie Edelbo | Management | 0 companies |
| Statsaut. revisor Preben Nørgaard Jørgensen | Audit | 0 companies |
| Henrik Nørkær Hansen | Management | 0 companies |
| Ditlev Peter Edelbo | Board of Directors | 0 companies |
| Niels Jakobsen | Board of Directors | 0 companies |
| Karsten Erik Behrens | Board of Directors | 0 companies |
| Jens Erik Karlskov Jensen | Board of Directors | 0 companies |
| Henriette Sarah Edelbo | Board of Directors | 0 companies |
| Jørgen Hansen Holm | Board of Directors | 0 companies |
| Cai Carlo Edelbo | Board of Directors | 0 companies |
| Jon Erik Strandgaard | Board of Directors | 0 companies |
| Erik Galsgaard | Board of Directors | 0 companies |