| Revenue | DKK 2,7M | -31% |
| EBITDA | DKK 1,3M | -47% |
| Net profit | DKK 337K | -71% |
| Total assets | DKK 15,3M | -3% |
| Equity | DKK 11,9M | +2% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 458 | 554 | 486 | 294 | 534 | 378 | 1.594 | -61 | 4.441 | 5.128 | 5.161 | 4.915 | 3.946 | 2.733 |
| Staff expenses | -124 | -194 | -275 | -274 | -283 | -252 | -890 | -499 | -1.206 | -1.496 | -1.545 | -1.383 | -1.545 | -1.471 |
| EBITDA | 334 | 360 | 212 | 20 | 252 | 126 | 705 | -560 | 3.230 | 3.631 | 3.614 | 3.522 | 2.399 | 1.261 |
| Depreciation & amort. | 342 | 331 | -323 | -313 | -313 | -91 | -233 | -135 | -593 | -597 | -629 | -757 | -762 | -749 |
| EBIT | -7 | 30 | -112 | -293 | -62 | 35 | 472 | -696 | 2.637 | 3.035 | 2.985 | 2.765 | 1.637 | 513 |
| Net financials | -14 | 49 | 247 | 8 | -6 | -8 | -152 | -58 | -141 | -109 | -105 | -56 | -153 | -79 |
| Profit before tax | -21 | 79 | 135 | -285 | -68 | 27 | 320 | -754 | 2.495 | 2.926 | 2.880 | 2.709 | 1.484 | 434 |
| Tax | -5 | -12 | 45 | -89 | -12 | 6 | 31 | -216 | 551 | 647 | 689 | 556 | 334 | 97 |
| Net profit | -16 | 91 | 90 | -196 | -56 | 21 | 288 | -538 | 1.945 | 2.279 | 2.191 | 2.153 | 1.150 | 337 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.602 | 3.484 | 3.659 | 3.279 | 3.135 | 3.300 | 5.120 | 8.114 | 8.992 | 11.046 | 12.373 | 15.187 | 15.838 | 15.347 |
| Equity | 3.306 | 3.097 | 3.057 | 2.642 | 2.586 | 2.608 | 2.796 | 2.258 | 4.203 | 6.376 | 8.456 | 10.499 | 11.590 | 11.866 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 56 | 375 | 889 | 1.291 | 1.009 | 1.355 | 1.032 | 528 |
| Short-term debt | 67 | 170 | 340 | 464 | 389 | 526 | 2.071 | 5.481 | 3.482 | 2.898 | 2.334 | 2.738 | 2.542 | 2.195 |
| Total debt | 67 | 170 | 340 | 464 | 389 | 526 | 2.128 | 5.856 | 4.371 | 4.189 | 3.344 | 4.094 | 3.573 | 2.723 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 1977 | — | — |
RV Management | Management | 1977 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 50.0% | 50.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Aage Sørensen | Management | 0 companies |
| Rolf Vestergaard Hansen | Management | 0 companies |