| Revenue | DKK 234K | +1% |
| EBITDA | DKK -587K | -252% |
| Net profit | DKK -623K | -343% |
| Total assets | DKK 2,7M | -19% |
| Equity | DKK 697K | -47% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 265 | 386 | 367 | 143 | 244 | 242 | 216 | 261 | 180 | 203 | 232 | 234 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 305 | 285 | 234 | 143 | 69 | 242 | 216 | 534 | 221 | 487 | 386 | -587 |
| Depreciation & amort. | -20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 285 | 285 | 234 | 143 | 69 | 242 | 216 | 534 | 221 | 487 | 386 | -587 |
| Net financials | -129 | -118 | -123 | -979 | -260 | -183 | -67 | -127 | -43 | -31 | -41 | -38 |
| Profit before tax | 157 | 166 | 112 | -836 | -17 | 59 | 149 | 408 | 179 | 456 | 345 | -625 |
| Tax | 39 | 41 | 28 | -120 | 37 | 9 | 33 | 37 | 30 | 38 | 88 | -2 |
| Net profit | 118 | 125 | 84 | -716 | -53 | 50 | 116 | 371 | 148 | 418 | 257 | -623 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.490 | 3.480 | 3.484 | 2.614 | 2.449 | 2.579 | 2.524 | 2.833 | 2.878 | 3.236 | 3.295 | 2.663 |
| Equity | 942 | 1.067 | 1.150 | 335 | 281 | 331 | 447 | 768 | 817 | 1.235 | 1.320 | 697 |
| Long-term debt | 1.949 | 1.941 | 2.059 | 1.722 | 1.618 | 1.931 | 1.858 | 1.843 | 1.804 | 1.638 | 1.619 | 1.543 |
| Short-term debt | 466 | 339 | 142 | 557 | 549 | 317 | 219 | 222 | 257 | 363 | 313 | 424 |
| Total debt | 2.415 | 2.280 | 2.200 | 2.279 | 2.168 | 2.248 | 2.077 | 2.065 | 2.062 | 2.002 | 1.932 | 1.966 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2017 | |
| Individual | 50.0% | 50.0% | 1988 | |
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 50.0% | 50.0% | 1988 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Kaj Olsen Statsaut. revisorer | Audit | 0 companies |