| Revenue | DKK 3,8M | +27% |
| EBITDA | DKK 3,8M | +273% |
| Net profit | DKK 3,8M | +242% |
| Total assets | DKK 13,8M | +16% |
| Equity | DKK 13M | +42% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.553 | 1.284 | 1.031 | 655 | 840 | 3.577 | 592 | 778 | 696 | 782 | 882 | 729 | 3.030 | 3.840 |
| Staff expenses | -796 | -477 | -6 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 757 | 807 | 1.025 | 650 | 840 | 3.577 | 592 | 778 | 696 | 782 | 882 | 729 | 1.030 | 3.840 |
| Depreciation & amort. | 571 | -512 | -491 | -517 | -508 | -433 | -382 | -355 | -364 | -382 | -390 | -353 | -196 | -40 |
| EBIT | 185 | 295 | 534 | 133 | 332 | 3.144 | 210 | 423 | 332 | 400 | 492 | 376 | 834 | 3.801 |
| Net financials | -4.087 | -958 | -23 | -19 | -4.426 | -612 | -99 | -110 | -65 | -57 | -47 | -46 | -109 | 368 |
| Profit before tax | -3.902 | -663 | 511 | 114 | -4.094 | 2.532 | 111 | 313 | 267 | 342 | 445 | 330 | 725 | 4.169 |
| Tax | 266 | 187 | 185 | -0 | 79 | 585 | 102 | -175 | 118 | 165 | -182 | 74 | -386 | 364 |
| Net profit | -4.168 | -851 | 327 | 114 | -4.173 | 1.947 | 8 | 488 | 150 | 177 | 627 | 256 | 1.111 | 3.804 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.180 | 17.279 | 19.627 | 18.549 | 14.087 | 15.543 | 12.873 | 12.329 | 12.164 | 11.886 | 11.959 | 11.763 | 11.861 | 13.814 |
| Equity | 9.143 | 8.201 | 8.435 | 8.549 | 4.377 | 6.324 | 6.332 | 6.820 | 6.970 | 7.147 | 7.774 | 8.030 | 9.141 | 12.971 |
| Long-term debt | 5.070 | 5.400 | 5.105 | 4.762 | 4.437 | 4.988 | 2.941 | 2.703 | 2.437 | 2.162 | 2.035 | 1.748 | 2.081 | 452 |
| Short-term debt | 2.767 | 2.415 | 4.794 | 3.945 | 3.907 | 4.079 | 2.145 | 1.626 | 1.551 | 1.324 | 1.226 | 1.103 | 560 | 390 |
| Total debt | 7.837 | 7.815 | 9.899 | 8.707 | 8.344 | 7.818 | 5.085 | 4.329 | 3.988 | 3.486 | 3.261 | 2.851 | 2.640 | 843 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2022 | — | — |
JM Audit | Audit | 1976 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1976 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Baagland | Management | 0 companies |
| Jan Moustgaard | Audit | 0 companies |