| Revenue | DKK 167K | +55% |
| EBITDA | DKK 167K | +55% |
| Net profit | DKK 129K | +67% |
| Total assets | DKK 1,8M | -1% |
| Equity | DKK 1,2M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 510 | 270 | 431 | 370 | 577 | 540 | 574 | 398 | 108 | 167 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 510 | 270 | 435 | 370 | 577 | 540 | -257 | 398 | 108 | 167 |
| Depreciation & amort. | 52 | 52 | 52 | 52 | -52 | -52 | -0 | -794 | -0 | -0 |
| EBIT | 458 | 218 | 383 | 318 | 525 | 488 | -257 | -396 | 108 | 167 |
| Net financials | -91 | -90 | -82 | -94 | -79 | -55 | -29 | -17 | -41 | -27 |
| Profit before tax | 367 | 128 | 297 | 224 | 446 | 433 | -286 | -413 | 66 | 140 |
| Tax | 105 | 45 | -316 | -17 | 33 | 53 | 72 | 58 | -11 | 11 |
| Net profit | 262 | 83 | 617 | 241 | 413 | 380 | -358 | -471 | 77 | 129 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.566 | 4.340 | 4.579 | 4.637 | 4.575 | 4.623 | 3.877 | 2.157 | 1.836 | 1.819 |
| Equity | 562 | 644 | 1.261 | 1.502 | 1.915 | 2.295 | 1.937 | 966 | 1.043 | 1.172 |
| Long-term debt | 2.925 | 2.685 | 2.442 | 2.208 | 1.982 | 1.773 | 1.545 | 58 | 0 | 0 |
| Short-term debt | 1.080 | 1.010 | 876 | 927 | 678 | 555 | 395 | 1.132 | 793 | 647 |
| Total debt | 4.005 | 3.695 | 3.318 | 3.135 | 2.660 | 2.328 | 1.940 | 1.191 | 793 | 647 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Management | Management | 1999 | — | — |
GJ Management | Management | 2003 | — | — |
LN Management | Management | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ELEMENT HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Troels Finn Jørgensen | Management | 0 companies |
| Gunnar Jan Hansen | Management | 0 companies |
| Leo Nielsen | Management | 0 companies |