| Revenue | DKK 168K | +23% |
| EBITDA | DKK -96K | -170% |
| Net profit | DKK -166K | -351% |
| Total assets | DKK 1,8M | -11% |
| Equity | DKK 681K | -26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 259 | 224 | 224 | 322 | 334 | 251 | 279 | 269 | 245 | 206 | 149 | 137 | 168 |
| Staff expenses | -267 | -264 | -267 | -266 | -266 | -270 | -188 | -136 | -137 | -124 | -17 | -0 | -0 |
| EBITDA | 21 | -44 | -48 | 56 | 65 | -18 | 91 | 133 | 108 | 82 | 131 | 137 | -96 |
| Depreciation & amort. | 5 | -0 | -0 | -6 | -29 | -32 | -31 | -29 | -29 | -26 | -23 | -23 | -0 |
| EBIT | 16 | -44 | -48 | 49 | 36 | -50 | 60 | 104 | 79 | 56 | 108 | 114 | -96 |
| Net financials | -44 | -44 | -51 | -51 | -49 | -134 | -32 | -31 | -31 | -31 | -29 | -28 | -28 |
| Profit before tax | -28 | -88 | -100 | -2 | -14 | -184 | 28 | 73 | 48 | 25 | 80 | 85 | -124 |
| Tax | 14 | -12 | -22 | -0 | -3 | -30 | 6 | 16 | 11 | 5 | 18 | 19 | 42 |
| Net profit | -42 | -76 | -78 | -1 | -11 | -154 | 22 | 57 | 38 | 19 | 62 | 66 | -166 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.025 | 961 | 1.038 | 2.068 | 2.047 | 2.076 | 2.050 | 2.112 | 2.176 | 1.912 | 1.938 | 1.999 | 1.786 |
| Equity | 72 | -4 | -82 | 814 | 803 | 649 | 671 | 727 | 765 | 784 | 847 | 919 | 681 |
| Long-term debt | 638 | 1.249 | 1.220 | 1.191 | 1.161 | 1.927 | 1.876 | 1.824 | 886 | 858 | 832 | 805 | 775 |
| Short-term debt | 315 | 462 | 510 | 503 | 510 | 340 | 312 | 326 | 369 | 107 | 80 | 75 | 83 |
| Total debt | 953 | 1.710 | 1.120 | 1.254 | 1.671 | 2.267 | 2.188 | 2.151 | 1.255 | 965 | 912 | 880 | 858 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 1997 | |
| Individual | 25.0% | 25.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Meldgaard | Unofficial title | 0 companies |