| Revenue | DKK 322K | -42% |
| EBITDA | DKK -282K | -10% |
| Net profit | DKK -219K | -8% |
| Total assets | DKK 643K | -28% |
| Equity | DKK 378K | -37% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 548 | 751 | 423 | 691 | 770 | 766 | 991 | 1.167 | 821 | 1.012 | 761 | 790 | 559 | 322 |
| Staff expenses | -652 | -528 | -550 | -532 | -581 | -578 | -669 | -834 | -784 | -839 | -759 | -831 | -815 | -605 |
| EBITDA | -261 | 221 | -128 | 159 | 189 | 187 | 322 | 333 | 37 | 174 | 3 | -41 | -256 | -282 |
| Depreciation & amort. | -34 | 78 | -10 | -10 | -0 | -1 | -5 | -5 | -7 | -8 | -7 | -3 | -4 | -0 |
| EBIT | -296 | 143 | -138 | 149 | 189 | 186 | 317 | 327 | 30 | 166 | -4 | -43 | -260 | -282 |
| Net financials | -17 | -4 | 0 | -4 | -1 | 4 | -1 | -3 | -2 | -4 | -8 | -0 | -0 | 0 |
| Profit before tax | -312 | 139 | -138 | 145 | 188 | 190 | 316 | 324 | 28 | 162 | -12 | -43 | -260 | -282 |
| Tax | -102 | -53 | -33 | 34 | 42 | 42 | 70 | 71 | 6 | 36 | -2 | -10 | -57 | -63 |
| Net profit | -210 | 232 | -105 | 111 | 147 | 148 | 246 | 253 | 21 | 126 | -10 | -34 | -203 | -219 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 378 | 243 | 164 | 220 | 357 | 507 | 1.030 | 1.354 | 1.619 | 1.359 | 1.185 | 1.184 | 891 | 643 |
| Equity | -389 | -104 | -208 | -97 | 50 | 198 | 444 | 697 | 718 | 844 | 834 | 800 | 597 | 378 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 69 | 69 | 69 | 69 | 69 |
| Short-term debt | 766 | 347 | 373 | 318 | 308 | 308 | 584 | 650 | 900 | 445 | 280 | 314 | 226 | 196 |
| Total debt | 766 | 347 | 373 | 318 | 308 | 308 | 584 | 656 | 900 | 514 | 349 | 383 | 294 | 265 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2010 | — | — |
OG Management | Management | 1996 | — | — |
OV Management | Management | 1987 | — | — |
EL Management | Management | 1987 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sleipner Holding Gadstrup ApS | Company | 100.0% | 100.0% | 2017 |
FENRISULVEN HOLDING ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| John Ricks Hansen | Management | 0 companies |
| Ole Georg Romer | Management | 0 companies |
| Ole Valdemar Halken | Management | 0 companies |
| Erik Lohmann | Management | 0 companies |