| Revenue | DKK 97K | -10% |
| EBITDA | DKK 97K | -10% |
| Net profit | DKK 65K | +10% |
| Total assets | DKK 932K | -1% |
| Equity | DKK 579K | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12 | 112 | 53 | 161 | 142 | 1.646 | 71 | 7 | 80 | 65 | 72 | 97 | 108 | 97 |
| Staff expenses | -38 | -90 | -49 | -80 | -58 | -60 | -70 | -63 | -28 | -0 | -1 | -0 | -0 | -0 |
| EBITDA | -26 | 22 | 4 | 82 | 84 | 1.587 | 1 | -56 | 52 | 65 | 71 | 97 | 108 | 97 |
| Depreciation & amort. | 52 | 48 | -48 | -45 | -45 | -17 | -17 | -15 | -15 | -15 | -15 | -15 | -15 | -15 |
| EBIT | -78 | -26 | -44 | 37 | 39 | 1.569 | -16 | -71 | 37 | 50 | 56 | 82 | 92 | 82 |
| Net financials | 16 | -53 | -15 | -40 | 505 | -1.464 | -304 | 89 | -98 | 143 | -283 | -222 | -34 | -17 |
| Profit before tax | -62 | — | -59 | -3 | 544 | 133 | -250 | 18 | -61 | 193 | -227 | -141 | 59 | 65 |
| Tax | -11 | 478 | -0 | 1 | 120 | 14 | 35 | -0 | -0 | 1 | -1 | -0 | -0 | -0 |
| Net profit | -52 | -557 | -59 | -3 | 424 | 119 | -285 | 18 | -61 | 193 | -227 | -141 | 59 | 65 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.581 | 2.360 | 2.324 | 2.440 | 3.064 | 1.514 | 1.211 | 1.201 | 1.149 | 1.311 | 1.071 | 913 | 941 | 932 |
| Equity | 1.179 | — | 1.416 | 1.397 | 1.821 | 959 | 674 | 691 | 630 | 823 | 596 | 455 | 514 | 579 |
| Long-term debt | 1.123 | 1.458 | 714 | 669 | 607 | 230 | 202 | 150 | 158 | 132 | 106 | 87 | 61 | 40 |
| Short-term debt | 125 | 111 | 10 | 167 | 310 | 291 | 336 | 360 | 361 | 356 | 370 | 371 | 366 | 312 |
| Total debt | 1.249 | 1.569 | 724 | 836 | 917 | 520 | 538 | 510 | 519 | 488 | 475 | 458 | 427 | 353 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Management | Management | 1998 | — | — |
SC Management | Management | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Eriksson | Management | 0 companies |
| Søren Christian Østergaard | Management | 0 companies |