| Revenue | DKK 0 | — |
| EBITDA | DKK -19K | +5% |
| Net profit | DKK -96K | -11796% |
| Total assets | DKK 2,8M | -3% |
| Equity | DKK 1,1M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 102 | 369 | 367 | 418 | 448 | 217 | 207 | 1.786 | -3.353 | 1.181 | -29 | 0 | 0 |
| Staff expenses | -1.523 | -1.208 | -112 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.475 | -950 | -257 | 530 | 1.242 | 224 | 1.654 | 1.811 | 4.340 | 1.181 | -29 | -20 | -19 |
| Depreciation & amort. | 10 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | 3.638 | -0 | -0 | -0 | -0 |
| EBIT | -1.485 | -951 | -257 | 530 | 1.242 | 224 | 1.654 | 1.811 | 702 | 1.181 | -29 | -20 | -19 |
| Net financials | -246 | -260 | -183 | -248 | -420 | -186 | -192 | -162 | -82 | -275 | -24 | 21 | -76 |
| Profit before tax | -1.730 | -1.211 | -440 | 544 | -557 | 38 | 1.462 | 1.650 | 620 | 906 | -53 | 1 | -95 |
| Tax | 1.306 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | -0 | -0 | -0 | 1 |
| Net profit | -3.037 | -1.211 | -6.768 | 544 | -557 | 38 | 1.462 | 1.650 | 618 | 906 | -53 | 1 | -96 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.258 | 20.417 | 13.119 | 13.520 | 12.612 | 9.468 | 10.511 | 11.010 | 7.826 | 4.305 | 2.822 | 2.871 | 2.771 |
| Equity | 4.571 | 3.360 | -3.408 | -2.865 | -3.422 | -3.384 | -1.922 | -273 | 346 | 1.251 | 1.198 | 1.199 | 1.103 |
| Long-term debt | 4.388 | 4.235 | 4.077 | 3.911 | 3.741 | 3.565 | 3.295 | 2.143 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.299 | 12.822 | 12.451 | 12.474 | 12.294 | 9.288 | 9.138 | 9.140 | 7.481 | 3.054 | 1.624 | 1.672 | 1.669 |
| Total debt | 16.687 | 17.057 | 16.527 | 16.385 | 16.035 | 12.852 | 12.433 | 11.283 | 7.481 | 3.054 | 1.624 | 1.672 | 1.669 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
CE Audit | Audit | 2003 | — | — |
BM Management | Management | 1990 | — | — |
BH Management | Management | 2014 | — | — |
PE Management | Management | 1990 | — | — |
SC Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TERNE INVEST I ApS | Company | 50.0% | 50.0% | 2016 |
TERNE INVEST ApS | Company | 50.0% | 50.0% | 2016 |
BROBY OVERDREV, EJENDOMSANPARTSSELSKAB | Company | 10.0% | 10.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Carsten Eg Hansen | Audit | 0 companies |
| Bjarne Mayland Olsen | Management | 0 companies |
| Benny Hemming Andersen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Søren Christian Vedel | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Bo Holm Hansen | Board of Directors | 0 companies |
| Connie Mechta Olsen | Board of Directors | 0 companies |
| Jan Arvid Stridh Christensen | Board of Directors | 0 companies |
| Inge Lillian Andersen | Board of Directors | 0 companies |
| Michael Alstrøm | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Jan Jarman Jørgensen | Board of Directors | 0 companies |