| Revenue | DKK 65K | -50% |
| EBITDA | DKK -221K | -3589% |
| Net profit | DKK -15K | +90% |
| Total assets | DKK 4,6M | -21% |
| Equity | DKK 2,4M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 142 | 130 | 130 | 130 | 130 | 130 | 130 | 130 | 130 | 65 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -297 | -130 | 64 | 42 | 66 | 71 | 71 | 67 | 6 | -221 |
| Depreciation & amort. | -53 | -57 | -57 | -56 | -55 | -52 | -51 | -50 | -58 | -0 |
| EBIT | -350 | -186 | 7 | -14 | 11 | 19 | 20 | 17 | -52 | -221 |
| Net financials | -54 | -96 | -92 | -98 | -99 | -103 | -102 | -115 | -119 | -195 |
| Profit before tax | -404 | -283 | -85 | -112 | -88 | -84 | -82 | -97 | -171 | -416 |
| Tax | -111 | -109 | -19 | -16 | -19 | -18 | -18 | -21 | -28 | -401 |
| Net profit | -293 | -173 | -66 | -96 | -68 | -65 | -64 | -76 | -144 | -15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.940 | 5.044 | 4.987 | 4.931 | 4.876 | 4.824 | 4.773 | 4.722 | 5.832 | 4.617 |
| Equity | 2.263 | 2.090 | 2.024 | 1.928 | 1.860 | 1.794 | 1.730 | 1.654 | 2.421 | 2.406 |
| Long-term debt | 1.941 | 1.875 | 1.807 | 1.740 | 1.668 | 1.597 | 1.525 | 1.453 | 1.375 | 0 |
| Short-term debt | 342 | 794 | 890 | 1.013 | 1.118 | 1.221 | 1.324 | 1.443 | 1.634 | 2.211 |
| Total debt | 2.283 | 2.670 | 2.697 | 2.753 | 2.786 | 2.818 | 2.849 | 2.896 | 3.009 | 2.211 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Audit | Audit | 1995 | — | — |
LB Unofficial title | Unofficial title | 2022 | — | — |
NJ Audit | Audit | 1990 | — | — |
TØ Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 0.0% | 50.0% | 1990 | |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Kristian Maack | Audit | 0 companies |
| Lars Bunch | Unofficial title | 0 companies |
| Niels Justesen | Audit | 0 companies |
| Troels Østergaard | Audit | 0 companies |