| Revenue | DKK 162K | -35% |
| EBITDA | DKK 162K | -35% |
| Net profit | DKK 61K | -54% |
| Total assets | DKK 1,7M | +13% |
| Equity | DKK 497K | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 244 | -148 | 104 | 170 | 171 | 157 | 67 | 97 | 127 | 144 | -2 | 124 | 247 | 162 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 59 | -78 | 104 | 170 | 171 | 157 | 67 | 97 | 127 | 144 | -2 | 124 | 247 | 162 |
| Depreciation & amort. | 35 | -35 | -35 | -35 | -35 | -35 | -36 | -37 | -37 | -37 | -18 | -31 | -32 | -36 |
| EBIT | 24 | -113 | 69 | 136 | 136 | 123 | 32 | 59 | 90 | 107 | -20 | 93 | 216 | 126 |
| Net financials | -37 | -32 | -47 | -71 | -37 | -30 | -7 | -5 | -5 | -5 | -57 | -38 | -36 | -35 |
| Profit before tax | -13 | -28 | 22 | 65 | 99 | 92 | 25 | 55 | 86 | 102 | -77 | 55 | 180 | 91 |
| Tax | -0 | 27 | 14 | 24 | 31 | 28 | 14 | 20 | 27 | 31 | -0 | 12 | 47 | 30 |
| Net profit | -13 | -54 | 8 | 41 | 69 | 64 | 11 | 34 | 59 | 71 | -77 | 44 | 133 | 61 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.315 | 1.216 | 1.181 | 1.145 | 1.128 | 1.097 | 1.183 | 1.152 | 1.132 | 1.126 | 1.420 | 1.472 | 1.521 | 1.717 |
| Equity | 548 | 506 | 418 | 361 | 330 | 394 | 405 | 440 | 498 | 570 | 436 | 422 | 497 | 497 |
| Long-term debt | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 810 | 826 | 1.027 |
| Short-term debt | 742 | -710 | 764 | 784 | 798 | 703 | 778 | 712 | 634 | 556 | 984 | 240 | 198 | 193 |
| Total debt | 766 | -710 | 764 | 784 | 798 | 703 | 778 | 712 | 634 | 556 | 984 | 1.050 | 1.024 | 1.221 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GJ Management | Management | 1979 | — | — |
GK | Audit | 1979 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Joakim Chravach Larsen | Management | 0 companies |
| Gunnar Kjærgaard Larsen | Audit | 0 companies |