| Revenue | DKK 160K | -9% |
| EBITDA | DKK 94K | -14% |
| Net profit | DKK 2K | -44% |
| Total assets | DKK 1,8M | -5% |
| Equity | DKK 368K | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 104 | 207 | 0 | 188 | 222 | 221 | 166 | 134 | 172 | 149 | 215 | 186 | 175 | 160 |
| Staff expenses | -19 | -19 | -19 | -19 | -18 | -18 | -30 | -64 | -65 | -65 | -65 | -65 | -65 | -65 |
| EBITDA | 85 | 189 | -8 | 170 | 140 | 187 | 136 | 69 | 107 | 84 | 150 | 121 | 110 | 94 |
| Depreciation & amort. | 2 | 3 | -17 | 2 | -2 | -24 | -24 | -26 | -24 | -24 | -24 | -24 | -24 | -24 |
| EBIT | 82 | 186 | -25 | 167 | 138 | 163 | 112 | 43 | 83 | 61 | 126 | 97 | 86 | 71 |
| Net financials | -65 | -64 | -107 | -95 | -71 | -63 | -55 | -55 | -54 | -51 | -58 | -97 | -82 | -67 |
| Profit before tax | 17 | 121 | -132 | 72 | 66 | 101 | 56 | -12 | 29 | 9 | 68 | 0 | 4 | 4 |
| Tax | 5 | 30 | 51 | 16 | 15 | 22 | 13 | -3 | 7 | 3 | 15 | 1 | 1 | 2 |
| Net profit | 12 | 91 | -183 | 56 | 52 | 78 | 43 | -9 | 22 | 7 | 54 | -1 | 3 | 2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.875 | 1.869 | 1.986 | 2.003 | 1.989 | 1.913 | 1.886 | 1.877 | 1.820 | 1.816 | 1.817 | 1.833 | 1.854 | 1.760 |
| Equity | 153 | 245 | 61 | 118 | 169 | 248 | 291 | 282 | 304 | 311 | 364 | 363 | 366 | 368 |
| Long-term debt | 1.004 | 951 | 1.156 | 1.049 | 925 | 800 | 662 | 644 | 648 | 598 | 548 | 512 | 490 | 454 |
| Short-term debt | 718 | 674 | 769 | 836 | 895 | 865 | 934 | 951 | 868 | 908 | 905 | 958 | 998 | 939 |
| Total debt | 1.722 | 1.625 | 1.925 | 1.885 | 1.819 | 1.665 | 1.595 | 1.595 | 1.516 | 1.506 | 1.453 | 1.470 | 1.488 | 1.392 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Audit | Audit | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1982 |
| Person | Role here | Other companies |
|---|---|---|
| Frede Kragh | Audit | 0 companies |