| Revenue | DKK 84K | +0% |
| EBITDA | DKK 5M | +32254% |
| Net profit | DKK 2,4M | +2465% |
| Total assets | DKK 3,5M | +110% |
| Equity | DKK 2,8M | +674% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 84 | 84 | 84 | 84 | 84 | 84 | 84 | 84 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2 | 3 | -6 | 3 | 13 | 15 | -16 | 5.027 |
| Depreciation & amort. | 3 | -24 | -23 | -21 | -30 | -21 | -20 | 2.511 |
| EBIT | -1 | -21 | -29 | -19 | -18 | -6 | -35 | 2.516 |
| Net financials | 56 | 48 | -43 | -23 | -3 | -8 | -67 | 23 |
| Profit before tax | 55 | 27 | -71 | -41 | -20 | -14 | -102 | 2.539 |
| Tax | -0 | 0 | 0 | -0 | -0 | -0 | -0 | 117 |
| Net profit | 55 | 27 | -71 | -41 | -20 | -14 | -102 | 2.422 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.781 | 1.803 | 1.760 | 1.746 | 1.735 | 1.747 | 1.662 | 3.496 |
| Equity | 778 | 757 | 637 | 547 | 475 | 462 | 359 | 2.782 |
| Long-term debt | 738 | 738 | 738 | 738 | 738 | 738 | 738 | 0 |
| Short-term debt | 265 | 308 | 385 | 461 | 522 | 547 | 565 | 698 |
| Total debt | 1.003 | 1.046 | 1.123 | 1.199 | 1.260 | 1.285 | 1.303 | 698 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Management | Management | 1989 | — | — |
PJ Audit | Audit | 1993 | — | — |
NF | Audit | 1989 | — | — |
RD | Audit | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Fibiger Würtz | Management | 0 companies |
| Poul Johannes Jensen | Audit | 0 companies |
| Nils Flemming Søltoft | Audit | 0 companies |
| Robert Dissing Hansen | Audit | 0 companies |
| Erik Moser Würtz | Board of Directors | 0 companies |
| Mette Johnsen Liboriussen | Board of Directors | 0 companies |
| Leif Jørgensen | Board of Directors | 0 companies |
| Pil Kaas Würtz | Board of Directors | 0 companies |
| Tina Johnsen | Board of Directors | 0 companies |