| Revenue | DKK 451K | +3% |
| EBITDA | DKK 872K | +566% |
| Net profit | DKK 804K | +156% |
| Total assets | DKK 13,4M | +5% |
| Equity | DKK 12,2M | +4% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 340 | 662 | 589 | 643 | 661 | 642 | 3.139 | 389 | 409 | 447 | 370 | 383 | 435 | 451 |
| Staff expenses | -160 | -298 | -240 | -0 | -41 | -162 | -326 | -281 | -386 | -351 | -288 | -348 | -356 | -357 |
| EBITDA | 180 | 364 | 349 | 1.361 | 859 | 479 | 2.912 | 180 | 95 | 326 | -452 | -269 | -187 | 872 |
| Depreciation & amort. | -176 | -213 | -105 | 359 | 119 | -150 | -88 | -9 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4 | 151 | 244 | 1.002 | 740 | 329 | 2.824 | 172 | 95 | 326 | -452 | -269 | -187 | 872 |
| Net financials | -25 | -54 | -45 | 182 | -107 | 123 | 102 | 189 | -105 | 1.138 | -976 | -107 | 204 | 936 |
| Profit before tax | 11 | 97 | 199 | 1.184 | 633 | 453 | 2.927 | 361 | -10 | 1.464 | -895 | -72 | 283 | 1.030 |
| Tax | -5 | 17 | -53 | 185 | 134 | 100 | -583 | 79 | -9 | 330 | -196 | 85 | -31 | 226 |
| Net profit | 15 | 80 | 252 | 999 | 499 | 353 | 4.688 | 281 | -1 | 1.134 | -698 | -157 | 314 | 804 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.296 | 11.271 | 11.153 | 12.155 | 12.334 | 12.530 | 14.947 | 13.860 | 13.563 | 14.558 | 13.443 | 13.034 | 12.728 | 13.356 |
| Equity | 8.030 | — | 8.293 | 9.092 | 9.590 | 9.744 | 11.787 | 11.869 | 11.668 | 12.702 | 11.703 | 11.547 | 11.660 | 12.164 |
| Long-term debt | 1.182 | 2.419 | 2.025 | 969 | 898 | 850 | 801 | 750 | 698 | 0 | 193 | 196 | 199 | 204 |
| Short-term debt | 539 | 453 | 454 | 714 | 417 | 509 | 1.496 | 367 | 331 | 908 | 795 | 454 | 157 | 105 |
| Total debt | 1.721 | 2.872 | 2.478 | 1.683 | 1.314 | 1.359 | 2.297 | 1.117 | 1.030 | 908 | 988 | 650 | 356 | 309 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HJ Management | Management | 1977 | — | — |
SR | Audit | 1977 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Jørgen Bager | Management | 0 companies |
| Svend Røhling Andersen | Audit | 0 companies |