| Revenue | DKK 36K | -17% |
| EBITDA | DKK 36K | -17% |
| Net profit | DKK 10K | +1055% |
| Total assets | DKK 442K | -48% |
| Equity | DKK 6K | -98% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 | 50 | 69 | 61 | 47 | 32 | 39 | 38 | 39 | 24 | 40 | 40 | 43 | 36 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 10 | 50 | 69 | 61 | 47 | 32 | 39 | 38 | 39 | 24 | 40 | 40 | 43 | 36 |
| Depreciation & amort. | -0 | -11 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -11 |
| EBIT | 10 | 39 | 44 | 36 | 22 | 7 | 14 | 13 | 14 | -1 | 15 | 15 | 18 | 25 |
| Net financials | -2 | -15 | -15 | -16 | -43 | -20 | -19 | -17 | -16 | -16 | -15 | -14 | -13 | -12 |
| Profit before tax | 8 | 96 | 29 | 20 | -12 | -13 | -3 | -4 | -2 | -18 | -1 | 1 | 6 | 13 |
| Tax | 2 | 36 | 10 | 5 | 5 | -3 | 1 | -1 | -0 | -1 | 3 | 4 | 5 | 3 |
| Net profit | 5 | 60 | 19 | 15 | -17 | -10 | -4 | -3 | -2 | -17 | -4 | -2 | 1 | 10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.511 | 1.304 | 1.200 | 1.112 | 1.108 | 1.069 | 1.043 | 1.014 | 985 | 939 | 918 | 879 | 856 | 442 |
| Equity | 726 | 490 | 450 | 407 | 332 | 321 | 318 | 315 | 313 | 299 | 298 | 299 | 303 | 6 |
| Long-term debt | 394 | 342 | 308 | 275 | 518 | 495 | 471 | 447 | 422 | 396 | 370 | 344 | 317 | 289 |
| Short-term debt | 103 | 218 | 205 | 212 | 65 | 63 | 68 | 71 | 72 | 70 | 80 | 71 | 77 | 76 |
| Total debt | 497 | 560 | 513 | 488 | 584 | 558 | 540 | 517 | 493 | 466 | 450 | 415 | 393 | 365 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Audit | Audit | 1981 | — | — |
JB Management | Management | 2006 | — | — |
TK Management | Management | 1981 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Klaris Hellerup | Audit | 0 companies |
| Jette Bang Balkert | Management | 0 companies |
| Thorkild Kristensen Krog | Management | 0 companies |