| Revenue | DKK 638K | -1185% |
| EBITDA | DKK 638K | +1185% |
| Net profit | DKK -74K | -109% |
| Total assets | DKK 28,6M | +25% |
| Equity | DKK 20,4M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 488 | 765 | 404 | — | 153 | 145 | 132 | 144 | -273 | -191 | 124 | 52 | -59 | 638 |
| Staff expenses | -33 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 455 | 765 | 404 | 529 | 153 | 145 | 132 | 144 | -273 | -191 | 124 | 52 | -59 | 638 |
| Depreciation & amort. | 600 | 413 | -325 | -323 | -370 | -452 | -508 | -347 | -333 | -315 | -197 | -118 | -165 | -366 |
| EBIT | -145 | 352 | 80 | 205 | -216 | -307 | -376 | -203 | -607 | -507 | -73 | -66 | -224 | 273 |
| Net financials | 914 | -1.153 | -255 | -82 | 127 | 511 | -58 | 1.754 | -302 | 1.639 | -583 | 754 | 1.081 | -172 |
| Profit before tax | 770 | -801 | -175 | 124 | -89 | 204 | -434 | 1.551 | -909 | 1.132 | -656 | 688 | 857 | 100 |
| Tax | 212 | -215 | -62 | 77 | 12 | 2 | -158 | 331 | -169 | 228 | -38 | 74 | 38 | 174 |
| Net profit | 558 | -586 | -113 | 47 | -102 | 202 | -276 | 1.220 | -740 | 904 | -618 | 615 | 819 | -74 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.928 | 25.069 | 25.208 | 25.715 | 25.235 | 25.265 | 21.275 | 22.363 | 22.275 | 23.847 | 21.294 | 21.923 | 22.829 | 28.582 |
| Equity | 19.567 | 19.007 | 18.973 | 18.969 | 18.867 | 19.017 | 18.688 | 19.855 | 19.060 | 19.907 | 19.232 | 19.788 | 20.545 | 20.404 |
| Long-term debt | 0 | 0 | 0 | 0 | 137 | 184 | 108 | 453 | 285 | 514 | 476 | 0 | 0 | 5.691 |
| Short-term debt | 6.039 | 5.954 | 6.172 | 6.606 | 6.231 | 6.063 | 2.478 | 2.055 | 2.930 | 3.426 | 1.586 | 1.597 | 1.745 | 2.032 |
| Total debt | 6.039 | 5.954 | 6.172 | 6.606 | 6.368 | 6.247 | 2.587 | 2.508 | 3.215 | 3.940 | 2.062 | 1.597 | 1.745 | 7.724 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM | Audit | 1981 | — | — |
SK Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1981 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Møller Jakobsen | Audit | 0 companies |
| Søren Koll Espensen | Chief Executive Officer | 0 companies |