| Revenue | DKK 34K | -1% |
| EBITDA | DKK 34K | -1% |
| Net profit | DKK 156K | -54% |
| Total assets | DKK 3,4M | +3% |
| Equity | DKK 3,2M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 270 | 185 | 564 | 560 | 639 | 721 | 743 | 127 | 26 | 37 | 44 | 47 | 34 | 34 |
| Staff expenses | -0 | -0 | -389 | -416 | -396 | -367 | -373 | -329 | -108 | -23 | -4 | -0 | -0 | -0 |
| EBITDA | 270 | 185 | 175 | 99 | 243 | 354 | 210 | -202 | -81 | 15 | 40 | 47 | 34 | 34 |
| Depreciation & amort. | -109 | 108 | 105 | 99 | -102 | -78 | -22 | -22 | -22 | -22 | -22 | -22 | -22 | -22 |
| EBIT | 160 | 76 | 70 | 0 | 141 | 276 | 188 | -224 | -104 | -8 | 18 | 25 | 12 | 11 |
| Net financials | -5 | -149 | 131 | 175 | -127 | -31 | -25 | -29 | -34 | 235 | -162 | 201 | 429 | 198 |
| Profit before tax | 155 | -73 | 201 | 175 | 15 | 245 | 162 | -253 | -137 | 227 | -144 | 226 | 441 | 209 |
| Tax | -192 | -8 | 75 | -18 | 3 | 163 | 39 | -0 | -0 | -0 | -0 | 9 | 102 | 53 |
| Net profit | 347 | -65 | 127 | 193 | 11 | 82 | 123 | -253 | -137 | 227 | -144 | 217 | 339 | 156 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.288 | 4.838 | 4.803 | 4.840 | 7.047 | 6.941 | 4.830 | 4.280 | 3.118 | 3.151 | 2.880 | 3.069 | 3.273 | 3.363 |
| Equity | 3.926 | 3.450 | 3.478 | 3.571 | 3.583 | 3.563 | 3.584 | 3.224 | 2.979 | 3.096 | 2.839 | 2.941 | 3.162 | 3.196 |
| Long-term debt | 1.180 | 1.086 | 1.054 | 1.039 | 3.140 | 3.040 | 914 | 872 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 182 | 302 | 271 | 230 | 325 | 338 | 332 | 184 | 139 | 56 | 42 | 128 | 111 | 167 |
| Total debt | 1.362 | 1.388 | 1.325 | 1.269 | 3.465 | 3.378 | 1.246 | 1.056 | 139 | 56 | 42 | 128 | 111 | 167 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IK Management | Management | 1981 | — | — |
OL Audit | Audit | 1981 | — | — |
VL Management | Management | 1981 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2005 | |
| Individual | 25.0% | 25.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Ida Kathrine Thomsen | Management | 0 companies |
| Ove Lihn | Audit | 0 companies |
| Vagn Laurs Aastrup Andersen | Management | 0 companies |