| Revenue | DKK -28K | -103% |
| EBITDA | DKK 98K | +101% |
| Net profit | DKK 30K | +100% |
| Total assets | DKK 4,6M | -18% |
| Equity | DKK 4,4M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.652 | 1.810 | 1.781 | 1.688 | 1.846 | — | 2.234 | 328 | 1.216 | 1.224 | 801 | -28 |
| Staff expenses | -0 | -514 | -537 | -609 | -579 | -0 | -533 | -728 | -912 | -966 | -567 | -4 |
| EBITDA | 1.652 | 1.296 | 1.243 | 1.079 | 1.267 | 0 | 1.701 | 4.638 | 304 | 257 | -10.515 | 98 |
| Depreciation & amort. | -102 | -100 | -107 | -108 | -128 | -0 | -128 | 2.519 | -8 | -438 | -0 | -0 |
| EBIT | 1.551 | 1.196 | 1.136 | 972 | 1.139 | 0 | 1.573 | 2.119 | 296 | -181 | -10.515 | 98 |
| Net financials | -659 | -652 | -614 | -633 | -621 | 0 | -648 | -528 | -344 | -374 | -413 | -67 |
| Profit before tax | 862 | 544 | 522 | 339 | 518 | 0 | 925 | 1.591 | -48 | -555 | -10.928 | 30 |
| Tax | 214 | -210 | 181 | -142 | 131 | -0 | 305 | 109 | -9 | 705 | -1.435 | -0 |
| Net profit | 648 | 754 | 341 | 481 | 387 | 0 | 799 | 1.056 | -39 | -1.260 | -9.493 | 30 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.876 | 26.985 | 27.234 | 26.395 | 26.683 | 0 | 25.194 | 24.719 | 23.820 | 22.211 | 5.658 | 4.617 |
| Equity | 12.744 | 12.670 | 13.203 | 12.699 | 12.953 | 0 | 13.209 | 15.087 | 15.136 | 13.876 | 4.383 | 4.413 |
| Long-term debt | 12.363 | 12.019 | 11.530 | 9.542 | 9.543 | 0 | 8.089 | 6.500 | 6.183 | 5.098 | 0 | 0 |
| Short-term debt | 1.528 | 1.335 | 1.505 | 3.395 | 3.426 | 0 | 3.355 | 2.379 | 1.745 | 1.709 | 1.275 | 204 |
| Total debt | 13.891 | 13.355 | 13.035 | 12.938 | 12.969 | 0 | 11.444 | 8.879 | 7.928 | 6.806 | 1.275 | 204 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Audit | Audit | 1977 | — | — |
JB Management | Management | 1977 | — | — |
AM | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1977 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2005 | |
| Individual | 33.3% | 33.3% | 2005 | |
| Individual | 33.3% | 33.3% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Lang Holanng | Audit | 0 companies |
| Jens Bjarne Nielsen | Management | 0 companies |
| Anton Martinus Nygaard | Audit | 0 companies |
| Martha Nielsen | Board of Directors | 0 companies |
| Ejnar Jespersen | Board of Directors | 0 companies |