| Revenue | DKK -219K | +21% |
| EBITDA | DKK -677K | -273% |
| Net profit | DKK -5,1M | -751% |
| Total assets | DKK 26,1M | -14% |
| Equity | DKK -10,2M | -100% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 792 | 257 | 115 | 1.841 | -7.412 | -2.351 | 205 | 874 | 1.689 | -248 | -215 | -181 | -219 |
| Staff expenses | -1.411 | -1.167 | -738 | -538 | -432 | -229 | -1 | -0 | -0 | -0 | -0 | -0 | -447 |
| EBITDA | -2.228 | -1.180 | -1.920 | 1.823 | -7.461 | -2.580 | 206 | 874 | 1.689 | -248 | -215 | -181 | -677 |
| Depreciation & amort. | 33 | -9 | -7 | -5 | -5 | -3 | -0 | -4 | -58 | -0 | -0 | -0 | -10 |
| EBIT | -2.261 | -1.189 | -1.927 | 1.818 | -7.466 | -2.582 | 206 | 870 | 1.632 | -248 | -215 | -181 | -686 |
| Net financials | -977 | -163 | -97 | -308 | -8.773 | -409 | -403 | -1.938 | -285 | -7.907 | 123 | 963 | -4.330 |
| Profit before tax | -3.238 | -1.351 | -2.024 | 1.330 | -16.233 | -3.040 | -197 | -1.068 | 1.346 | -8.155 | -92 | 782 | -5.016 |
| Tax | 1.105 | -0 | -0 | -0 | 23 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 73 |
| Net profit | -4.343 | -1.351 | -2.024 | 1.330 | -16.257 | -3.040 | -197 | -1.068 | 1.346 | -8.155 | -92 | 782 | -5.090 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 64.723 | 34.386 | 32.659 | 34.904 | 46.012 | 43.733 | 42.334 | 41.867 | 42.931 | 24.298 | 26.859 | 30.474 | 26.146 |
| Equity | 1.164 | -187 | -2.212 | -2.421 | -18.678 | 2.282 | 2.085 | 1.016 | 2.362 | -5.793 | -5.884 | -5.102 | -10.192 |
| Long-term debt | 2.963 | 2.943 | 3.570 | 1.912 | 5.151 | 4.514 | 3.118 | 2.964 | 2.808 | 0 | 0 | 0 | 19.296 |
| Short-term debt | 60.595 | 31.631 | 31.301 | 35.414 | 52.514 | 29.912 | 30.106 | 30.159 | 30.034 | 30.091 | 32.743 | 35.576 | 17.042 |
| Total debt | 63.559 | 34.574 | 34.871 | 37.326 | 57.665 | 34.426 | 33.225 | 33.123 | 32.841 | 30.091 | 32.743 | 35.576 | 36.338 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1990 | — | — |
JF Audit | Audit | 1990 | — | — |
IL Management | Management | 1990 | — | — |
CE Audit | Audit | 2005 | — | — |
BH Management | Management | 2014 | — | — |
JJ Management | Management | 2015 | — | — |
SC Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TERNE INVEST I ApS | Company | 50.0% | 50.0% | 1990 |
TERNE INVEST ApS | Company | 50.0% | 50.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| John Formsgaard | Audit | 0 companies |
| Inge Lillian Andersen | Management | 0 companies |
| Carsten Eg Hansen | Audit | 0 companies |
| Benny Hemming Andersen | Management | 0 companies |
| Jan Jarman Jørgensen | Management | 0 companies |
| Søren Christian Vedel | Chief Executive Officer | 0 companies |