| Revenue | DKK -323K | +1% |
| EBITDA | DKK -323K | -1% |
| Net profit | DKK -3K | +97% |
| Total assets | DKK 9M | -1% |
| Equity | DKK 7,9M | +0% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 515 | 602 | 545 | 549 | 509 | 491 | 509 | 382 | 489 | 691 | 331 | -466 | -319 | -323 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 515 | 602 | 545 | 549 | 509 | 483 | 509 | 382 | 489 | 691 | 331 | -1.599 | -319 | -323 |
| Depreciation & amort. | 413 | -471 | -436 | -367 | -302 | -248 | -158 | -210 | -173 | -191 | -114 | -114 | -114 | -114 |
| EBIT | 102 | 131 | 109 | 182 | 207 | 235 | 352 | 172 | 317 | 500 | 217 | -1.713 | -433 | -436 |
| Net financials | 5 | -63 | -265 | 385 | -51 | 272 | 150 | 87 | 556 | 1.514 | 117 | 86 | 328 | 433 |
| Profit before tax | 107 | 68 | -155 | 567 | 156 | 507 | 501 | 259 | 872 | 2.015 | 334 | -1.626 | -105 | -3 |
| Tax | 65 | -5 | -44 | 113 | -12 | 75 | 82 | 29 | 55 | 15 | 120 | 106 | 0 | -0 |
| Net profit | 42 | 73 | -112 | 454 | 167 | 431 | 419 | 231 | 817 | 2.000 | 215 | -1.733 | -105 | -3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.221 | 8.369 | 8.170 | 8.284 | 8.052 | 8.352 | 7.058 | 9.219 | 9.125 | 10.752 | 12.036 | 8.484 | 9.078 | 8.999 |
| Equity | 5.490 | 5.515 | 5.354 | 5.758 | 5.874 | 6.306 | 6.673 | 6.851 | 7.569 | 9.513 | 9.703 | 7.970 | 7.865 | 7.862 |
| Long-term debt | 2.147 | 1.861 | 1.791 | 1.776 | 1.710 | 1.706 | 116 | 151 | 206 | 297 | 0 | 0 | 0 | 0 |
| Short-term debt | 584 | 993 | 1.025 | 750 | 468 | 339 | 268 | 2.216 | 1.350 | 941 | 2.333 | 513 | 1.213 | 1.137 |
| Total debt | 2.731 | 2.854 | 2.816 | 2.526 | 2.178 | 2.046 | 384 | 2.368 | 1.556 | 1.239 | 2.333 | 513 | 1.213 | 1.137 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL | Audit | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1982 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Lykke Bruselius | Audit | 0 companies |
| Birthe Verna Nykjær | Board of Directors | 0 companies |
| Henrik Nykjær | Board of Directors | 0 companies |