| Revenue | DKK 282K | +90% |
| EBITDA | DKK 282K | +90% |
| Net profit | DKK 44K | +171% |
| Total assets | DKK 8,4M | +1% |
| Equity | DKK 1M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 477 | 422 | 151 | 279 | 202 | 162 | 304 | 246 | 258 | 279 | 185 | 285 | 148 | 282 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 346 | 262 | 151 | 279 | 202 | 162 | 304 | 246 | 258 | 279 | 185 | 285 | 148 | 282 |
| Depreciation & amort. | -0 | -1 | -141 | -134 | -70 | -71 | -71 | -71 | -71 | -73 | -76 | -75 | -70 | -72 |
| EBIT | 346 | 261 | 10 | 145 | 132 | 91 | 233 | 175 | 186 | 206 | 109 | 210 | 79 | 210 |
| Net financials | -160 | -146 | -118 | -207 | -169 | -168 | -171 | -173 | -165 | -333 | -138 | -137 | -159 | -153 |
| Profit before tax | 186 | 115 | -108 | -62 | -36 | -76 | 62 | 1 | 21 | -126 | -29 | 73 | -80 | 58 |
| Tax | 46 | 26 | -19 | -19 | -9 | -17 | 14 | -1 | 5 | -28 | -7 | 17 | -18 | 14 |
| Net profit | 139 | 88 | -89 | -44 | -27 | -59 | 48 | 2 | 16 | -99 | -22 | 57 | -63 | 44 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.907 | 8.951 | 8.621 | 8.826 | 8.914 | 8.788 | 8.890 | 8.947 | 8.412 | 8.551 | 8.578 | 8.725 | 8.324 | 8.410 |
| Equity | 1.186 | 1.274 | 1.185 | 1.141 | 1.114 | 1.055 | 1.103 | 1.105 | 1.120 | 1.022 | 1.000 | 1.057 | 994 | 1.038 |
| Long-term debt | 6.641 | 6.640 | 6.502 | 6.600 | 6.626 | 6.653 | 6.680 | 6.707 | 6.282 | 6.515 | 6.535 | 6.555 | 6.587 | 6.619 |
| Short-term debt | 1.072 | 1.018 | 934 | 1.084 | 1.173 | 1.080 | 1.107 | 1.135 | 1.010 | 1.015 | 1.043 | 1.114 | 744 | 752 |
| Total debt | 7.713 | 7.658 | 7.436 | 7.684 | 7.799 | 7.733 | 7.787 | 7.842 | 7.292 | 7.530 | 7.578 | 7.669 | 7.330 | 7.371 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL | Audit | 1984 | — | — |
PI | Audit | 2002 | — | — |
IP Audit | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 15.0% | 15.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Ladefoged Jensen | Audit | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Ivan Pedersen | Audit | 0 companies |