| Revenue | DKK 668K | +1% |
| EBITDA | DKK 668K | +1% |
| Net profit | DKK 462K | +8% |
| Total assets | DKK 6,1M | -8% |
| Equity | DKK 1,8M | +34% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.261 | -237 | -15 | 2.004 | 124 | 596 | 556 | 467 | 584 | 582 | 596 | 661 | 668 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.261 | -237 | -15 | 2.004 | 124 | 596 | 556 | 467 | 584 | 582 | 596 | 661 | 668 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -99 | -99 | -99 | -99 | -99 | -99 | -99 | -99 |
| EBIT | 5.261 | -237 | -15 | 2.004 | 124 | 497 | 458 | 368 | 485 | 483 | 497 | 563 | 569 |
| Net financials | -0 | 0 | 0 | 0 | -1 | -66 | -39 | -40 | -17 | -41 | -40 | -14 | 24 |
| Profit before tax | 5.261 | -237 | -15 | 2.004 | 123 | 431 | 419 | 329 | 468 | 442 | 457 | 549 | 593 |
| Tax | -0 | -249 | -346 | -100 | -80 | -536 | 42 | 47 | -138 | -123 | 100 | 121 | 130 |
| Net profit | 5.261 | 12 | 331 | 2.105 | 202 | 967 | 377 | 282 | 606 | 565 | 356 | 428 | 462 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 | 0 | 0 | 0 | 371 | 7.223 | 7.249 | 6.861 | 7.471 | 6.128 | 6.134 | 6.608 | 6.098 |
| Equity | — | -7.024 | -7.023 | -5.002 | 192 | 1.160 | 1.537 | 1.419 | 1.524 | 1.589 | 1.446 | 1.374 | 1.836 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 5.618 | 5.363 | 5.132 | 4.888 | 4.165 | 4.165 | 4.165 | 4.165 |
| Short-term debt | 7.041 | 7.024 | 7.023 | 5.002 | 179 | 445 | 349 | 310 | 1.058 | 374 | 523 | 1.069 | 97 |
| Total debt | 7.041 | 7.024 | 7.023 | 5.002 | 179 | 6.063 | 5.712 | 5.443 | 5.946 | 4.539 | 4.688 | 5.234 | 4.262 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
Rr | Audit | 1984 | — | — |
UR Audit | Audit | 1997 | — | — |
BN Management | Management | 1984 | — | — |
HK Management | Management | 1997 | — | — |
PT Management | Management | 1999 | — | — |
GO Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
MG Management | Management | 2006 | — | — |
| Audit | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SDI MANAGEMENT ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Reg. revisor Arthur Poulsen | Audit | 0 companies |
| Ursula Rahf | Audit | 0 companies |
| Bent Nygård Pedersen | Management | 0 companies |
| Henrik Kingo | Management | 0 companies |
| Preben Thomsen | Management | 0 companies |
| Georg Ole Abel | Chief Executive Officer | 0 companies |
| Michael Grouleff | Management | 0 companies |
| PP Revision v/Jens P. Lauridsen | Audit | 0 companies |
| Erland Blomskov Larsen | Chairman | 0 companies |
| Lars Ewald Rasmussen | Chairman | 0 companies |
| Flemming Sommer | Board of Directors | 0 companies |