| Revenue | DKK 675K | -20% |
| EBITDA | DKK 675K | -20% |
| Net profit | DKK -3K | -105% |
| Total assets | DKK 31,2M | -1% |
| Equity | DKK 11,6M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 346 | 391 | 418 | 419 | 395 | 406 | 498 | 476 | 571 | 532 | 1.282 | 852 | 848 | 675 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 346 | 391 | 418 | 419 | 395 | 406 | 498 | 476 | 571 | 532 | 1.282 | 852 | 848 | 675 |
| Depreciation & amort. | -257 | -293 | -219 | -349 | -378 | -379 | -388 | -387 | -247 | -263 | -240 | -162 | -153 | -153 |
| EBIT | 89 | 98 | 199 | 69 | 18 | 27 | 111 | 90 | 324 | 269 | 1.042 | 690 | 695 | 522 |
| Net financials | -191 | -236 | -180 | -231 | -183 | -209 | -230 | -175 | -244 | -77 | -98 | -582 | -909 | -752 |
| Profit before tax | 3 | 116 | 581 | 116 | -49 | 51 | 71 | 89 | 80 | 192 | 945 | 108 | 312 | 225 |
| Tax | 52 | 127 | 281 | 139 | 58 | 117 | 95 | 87 | 5 | 384 | 5 | 145 | 263 | 227 |
| Net profit | -49 | -11 | 300 | -23 | -107 | -66 | -24 | 2 | 75 | -192 | 940 | -37 | 49 | -3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.965 | 26.827 | 26.760 | 27.857 | 27.468 | 27.224 | 26.820 | 26.308 | 26.737 | 24.580 | 24.907 | 31.858 | 31.529 | 31.237 |
| Equity | 11.455 | 11.445 | 11.745 | 11.867 | 11.785 | 11.763 | 11.773 | 11.810 | 11.924 | 10.447 | 11.079 | 11.430 | 11.518 | 11.560 |
| Long-term debt | 12.450 | 12.428 | 12.370 | 13.491 | 13.407 | 13.195 | 12.807 | 12.160 | 12.738 | 12.591 | 12.483 | 19.383 | 19.301 | 19.190 |
| Short-term debt | 135 | 156 | 128 | 267 | 126 | 277 | 380 | 600 | 370 | 385 | 210 | 157 | 124 | 172 |
| Total debt | 12.585 | 12.584 | 12.499 | 13.757 | 13.534 | 13.472 | 13.187 | 12.760 | 13.109 | 12.976 | 12.693 | 19.540 | 19.425 | 19.363 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 1984 | — | — |
Rr | Audit | 1984 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Aage Gammelgaard Jakobsen | Management | 0 companies |
| Reg. revisor Else Stabell | Audit | 0 companies |