| Revenue | DKK 315K | +7% |
| EBITDA | DKK 86K | +43% |
| Net profit | DKK 19K | +259% |
| Total assets | DKK 2M | -4% |
| Equity | DKK 1,4M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 299 | -73 | 376 | 198 | 84 | 258 | 296 | 324 | 161 | 337 | 624 | 569 | 293 | 315 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -25 | -0 | -154 | -218 | -218 | -207 |
| EBITDA | 299 | 91 | 376 | 198 | 84 | 258 | 296 | 324 | 136 | 337 | 455 | 336 | 60 | 86 |
| Depreciation & amort. | 82 | -82 | -56 | -53 | -34 | -27 | -27 | -27 | -27 | -27 | -32 | -32 | -32 | -32 |
| EBIT | 217 | 9 | 320 | 144 | 50 | 231 | 269 | 296 | 109 | 310 | 423 | 303 | 28 | 54 |
| Net financials | -274 | -112 | -101 | -66 | -55 | -48 | -80 | -41 | -26 | -16 | -17 | -20 | -15 | -19 |
| Profit before tax | -57 | 121 | 219 | 78 | -5 | 183 | 189 | 256 | 83 | 294 | 406 | 283 | 13 | 34 |
| Tax | -0 | -0 | -0 | -0 | -0 | 4 | 48 | 57 | 20 | 65 | 93 | 68 | 8 | 15 |
| Net profit | -57 | 121 | 205 | 78 | -5 | 179 | 141 | 199 | 63 | 228 | 313 | 216 | 5 | 19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.014 | 1.781 | 1.796 | 1.812 | 1.791 | 1.743 | 1.769 | 1.871 | 1.799 | 1.935 | 2.129 | 2.254 | 2.113 | 2.031 |
| Equity | -197 | 318 | -63 | 15 | 10 | 189 | 330 | 529 | 592 | 820 | 1.134 | 1.349 | 1.355 | 1.374 |
| Long-term debt | 1.736 | -1.517 | 1.289 | 1.218 | 1.138 | 929 | 772 | 632 | 527 | 451 | 302 | 264 | 224 | 183 |
| Short-term debt | 475 | -582 | 570 | 579 | 642 | 625 | 667 | 710 | 679 | 663 | 693 | 641 | 534 | 474 |
| Total debt | 2.211 | -2.100 | 1.859 | 1.797 | 1.781 | 1.554 | 1.439 | 1.342 | 1.207 | 1.115 | 996 | 905 | 758 | 657 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IL Management | Management | 1982 | — | — |
JP Management | Management | 1982 | — | — |
MR Audit | Audit | 1982 | — | — |
PB Audit | Audit | 1982 | — | — |
KB Audit | Audit | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1982 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Lise Jensen | Management | 0 companies |
| Jack Poulsen | Management | 0 companies |
| Multi Revivion | Audit | 0 companies |
| Peter Bach Nielsen | Audit | 0 companies |
| Klaus Bach Jensen | Audit | 0 companies |