| Revenue | DKK -9K | -113% |
| EBITDA | DKK -9K | -113% |
| Net profit | DKK -43K | -266% |
| Total assets | DKK 1,7M | -5% |
| Equity | DKK 390K | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 128 | 49 | -70 | 142 | 71 | 18 | 49 | 85 | 2 | 83 | 92 | 94 | 69 | -9 |
| Staff expenses | -1 | -0 | -8 | -0 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -29 | 125 | -78 | 142 | 62 | 18 | 49 | 85 | 2 | 83 | 92 | 94 | 69 | -9 |
| Depreciation & amort. | -38 | -38 | -38 | -39 | -39 | -39 | -39 | -20 | -20 | -20 | -20 | -20 | -20 | -20 |
| EBIT | -67 | 87 | -116 | 103 | 22 | -22 | 10 | 65 | -18 | 63 | 72 | 74 | 49 | -28 |
| Net financials | -8 | -81 | 4 | 9 | -3 | -4 | 41 | -17 | -15 | 28 | 23 | 19 | -12 | -5 |
| Profit before tax | -75 | 92 | -58 | 112 | 20 | -26 | 50 | 48 | -33 | 91 | 95 | 93 | 38 | -34 |
| Tax | -6 | 15 | 27 | 13 | 14 | 15 | 24 | 29 | 9 | 35 | 35 | 36 | 12 | 10 |
| Net profit | -68 | 78 | -85 | 99 | 6 | -41 | 26 | 19 | -41 | 56 | 60 | 57 | 26 | -43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.124 | 3.070 | 3.046 | 2.389 | 2.335 | 2.289 | 2.218 | 2.689 | 1.668 | 1.744 | 1.809 | 1.781 | 1.794 | 1.711 |
| Equity | 54 | 24 | -109 | -9 | -4 | -44 | -18 | 299 | 258 | 313 | 374 | 407 | 433 | 390 |
| Long-term debt | 1.320 | -1.320 | 1.292 | 1.272 | 1.253 | 1.231 | 1.231 | 1.212 | 1.176 | 1.188 | 1.128 | 1.079 | 1.009 | 941 |
| Short-term debt | 1.750 | -1.774 | 1.863 | 1.127 | 1.086 | 1.102 | 1.005 | 1.178 | 234 | 243 | 307 | 295 | 352 | 380 |
| Total debt | 3.070 | -3.094 | 3.154 | 2.399 | 2.339 | 2.333 | 2.236 | 2.390 | 1.410 | 1.430 | 1.435 | 1.374 | 1.361 | 1.321 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GL | Audit | 1999 | — | — |
PN Audit | Audit | 1991 | — | — |
BE Management | Management | 1998 | — | — |
JM Founder | Founder | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 25.0% | 25.0% | 1991 | |
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Grethe Lissi Kristensen | Audit | 0 companies |
| Poul Neumeyer | Audit | 0 companies |
| Bent Erik Marschener | Management | 0 companies |
| Jørgen Mønster | Founder | 0 companies |