| Revenue | DKK 7M | -54% |
| EBITDA | DKK 6,7M | -55% |
| Net profit | DKK -9,9M | -154% |
| Total assets | DKK 312,7M | +52% |
| Equity | DKK 247,9M | +78% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.660 | 1.359 | 2.207 | 16.278 | 813 | 4.578 | 4.509 | 5.640 | 5.478 | 4.320 | 18.661 | -5.603 | 15.176 | 7.050 |
| Staff expenses | -1.264 | -1.317 | -1.344 | -1.549 | -1.643 | -416 | -365 | -469 | -474 | -597 | -936 | -1.379 | -253 | -381 |
| EBITDA | 396 | 42 | 863 | 14.729 | -829 | 4.162 | 4.143 | 5.171 | 5.004 | 3.723 | 17.725 | -6.982 | 14.923 | 6.669 |
| Depreciation & amort. | -1.917 | -2.334 | -1.178 | -1.414 | -1.855 | -2.740 | -2.739 | -2.684 | -2.712 | -2.729 | -272 | -51 | -6 | -6 |
| EBIT | -1.521 | -2.293 | -315 | 13.315 | -2.685 | 1.422 | 1.404 | 2.487 | 2.293 | 994 | 17.452 | -7.033 | 14.916 | 6.662 |
| Net financials | -1.930 | -2.315 | -853 | 1.277 | -7.830 | 3.362 | -1.292 | 821 | -5.434 | 14.912 | 1.067 | -3.701 | 19.078 | -14.219 |
| Profit before tax | -3.060 | -3.402 | -1.168 | 14.584 | -10.527 | 4.753 | 55 | 3.229 | -3.214 | 15.817 | 18.413 | -10.867 | 23.693 | -9.186 |
| Tax | 195 | 603 | 174 | 3.597 | -5.047 | 1.164 | 176 | 791 | -738 | 2.257 | 4.184 | -2.108 | 5.419 | 746 |
| Net profit | -3.255 | -4.005 | -1.342 | 10.988 | -5.480 | 3.589 | -121 | 2.437 | -2.476 | 13.560 | 14.229 | -8.758 | 18.274 | -9.933 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 123.506 | 121.041 | 119.390 | 129.948 | 159.812 | 161.894 | 155.254 | 155.692 | 152.702 | 162.930 | 207.367 | 189.890 | 205.370 | 312.653 |
| Equity | 79.677 | 74.445 | 74.194 | 79.342 | 70.989 | 75.678 | 74.778 | 74.620 | 72.909 | 84.839 | 126.803 | 121.144 | 139.049 | 247.883 |
| Long-term debt | 29.458 | 31.163 | 30.459 | 29.736 | 69.585 | 69.001 | 66.766 | 64.622 | 62.450 | 59.238 | 53.176 | 50.094 | 46.791 | 42.980 |
| Short-term debt | 1.353 | 2.001 | 1.920 | 16.218 | 19.239 | 16.817 | 13.067 | 16.118 | 17.343 | 18.852 | 15.959 | 9.794 | 8.263 | 10.250 |
| Total debt | 30.811 | 33.164 | 32.380 | 45.954 | 88.824 | 85.817 | 79.833 | 80.741 | 79.792 | 78.091 | 69.135 | 59.888 | 55.053 | 53.230 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 1983 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 1983 | — | — | |
| Board of Directors | 1983 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2025 | |
| Individual | 15.0% | 15.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Bang | Chairman | 0 companies |
| Søren Torp Jensen | Board of Directors | 0 companies |
| Keld Norup | Chairman | 0 companies |
| Henrik Holdorf Strandberg-Clausen | Board of Directors | 0 companies |
| Hans Jørgen Lopdrup | Board of Directors | 0 companies |