| Revenue | DKK 70K | -43% |
| EBITDA | DKK -362K | -398% |
| Net profit | DKK -296K | -1184% |
| Total assets | DKK 1,2M | -52% |
| Equity | DKK 1,2M | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 658 | 662 | 478 | 302 | 323 | 491 | 437 | 99 | 122 | 70 |
| Staff expenses | -381 | -387 | -321 | -228 | -217 | -232 | -268 | -34 | -0 | -0 |
| EBITDA | 260 | 275 | 157 | 74 | 107 | 258 | 169 | 65 | 122 | -362 |
| Depreciation & amort. | 88 | -93 | -95 | -95 | -62 | -62 | -60 | -60 | -62 | -0 |
| EBIT | 173 | 182 | 62 | -21 | 45 | 197 | 109 | 6 | 60 | -362 |
| Net financials | -8 | -35 | -32 | -41 | -22 | -31 | -91 | -29 | -24 | -34 |
| Profit before tax | 172 | 147 | 30 | -62 | 23 | 166 | 18 | -24 | 36 | -396 |
| Tax | 22 | 22 | 15 | 9 | 5 | 37 | 4 | 68 | 8 | -101 |
| Net profit | 151 | 125 | 15 | -71 | 18 | 129 | 14 | -92 | 27 | -296 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.850 | 3.721 | 3.567 | 3.417 | 3.084 | 3.185 | 2.822 | 2.592 | 2.509 | 1.214 |
| Equity | 2.294 | 2.383 | 2.315 | 2.028 | 1.946 | 1.975 | 1.888 | 1.688 | 1.605 | 1.196 |
| Long-term debt | 519 | 482 | 443 | 933 | 711 | 667 | 471 | 424 | 374 | 0 |
| Short-term debt | 588 | 482 | 433 | 163 | 128 | 250 | 179 | 131 | 191 | 18 |
| Total debt | 1.107 | 964 | 876 | 1.095 | 838 | 917 | 650 | 555 | 565 | 18 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
PB Audit | Audit | 1989 | — | — |
NO Audit | Audit | 1989 | — | — |
DH Management | Management | 1989 | — | — |
PE Management | Management | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Poul Bertram Jensen | Audit | 0 companies |
| Niels Ole Knudsen | Audit | 0 companies |
| Dan Haarlev Nielsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |