| Revenue | DKK 552K | -6% |
| EBITDA | DKK 552K | -6% |
| Net profit | DKK 265K | -71% |
| Total assets | DKK 9,6M | -9% |
| Equity | DKK 6,3M | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 455 | 292 | 415 | 574 | 561 | 532 | 531 | 516 | 490 | 2.231 | 449 | 472 | 589 | 552 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 455 | 292 | 353 | 574 | 561 | 438 | 531 | 516 | 490 | 2.231 | 449 | 472 | 589 | 552 |
| Depreciation & amort. | -87 | -87 | -70 | -130 | -134 | -138 | -139 | -139 | -139 | -70 | -70 | -70 | -70 | -70 |
| EBIT | 368 | 205 | 283 | 444 | 427 | 300 | 392 | 377 | 352 | 2.161 | 379 | 402 | 519 | 482 |
| Net financials | -75 | 171 | 256 | 177 | 6.541 | -29 | -121 | 240 | 188 | 606 | -686 | 524 | 655 | -137 |
| Profit before tax | 293 | 376 | 539 | 621 | 6.968 | 271 | 271 | 617 | 540 | 2.767 | -308 | 926 | 1.174 | 345 |
| Tax | 67 | 63 | 222 | 41 | 74 | 81 | -56 | 146 | 126 | 502 | -54 | 209 | 262 | 80 |
| Net profit | 226 | 313 | 318 | 580 | 6.894 | 190 | 326 | 471 | 414 | 2.265 | -254 | 717 | 913 | 265 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.189 | 5.239 | 7.574 | 8.088 | 13.639 | 12.002 | 11.079 | 10.877 | 9.868 | 9.600 | 7.914 | 7.572 | 10.541 | 9.571 |
| Equity | 2.395 | 2.611 | 2.629 | 3.109 | 9.704 | 8.294 | 8.120 | 8.091 | 6.805 | 8.369 | 7.196 | 6.913 | 7.026 | 6.291 |
| Long-term debt | 1.260 | 1.157 | 1.059 | 3.027 | 2.848 | 2.673 | 2.432 | 2.253 | 2.074 | 473 | 322 | 110 | 3.036 | 2.759 |
| Short-term debt | 1.232 | 1.194 | 3.491 | 1.626 | 790 | 768 | 351 | 387 | 874 | 508 | 214 | 331 | 277 | 333 |
| Total debt | 2.492 | 2.350 | 4.550 | 4.653 | 3.638 | 3.442 | 2.783 | 2.640 | 2.948 | 981 | 536 | 440 | 3.312 | 3.092 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Audit | Audit | 1984 | — | — |
GL Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Schlanbusch | Audit | 0 companies |
| G L B A/S | Audit | 0 companies |