| Revenue | DKK 146K | -46% |
| EBITDA | DKK 146K | -46% |
| Net profit | DKK -48K | -208% |
| Total assets | DKK 3,5M | -1% |
| Equity | DKK 295K | -19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 191 | 185 | 195 | 78 | 88 | 166 | 144 | 137 | 197 | 304 | 223 | 269 | 146 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 191 | 185 | 195 | 78 | 88 | 166 | 144 | 137 | 197 | 304 | 223 | 269 | 146 |
| Depreciation & amort. | -117 | -82 | -87 | -66 | -75 | -75 | -113 | -115 | -118 | -117 | -117 | -58 | -58 |
| EBIT | 74 | 103 | 108 | 12 | 13 | 91 | 31 | 23 | 78 | 188 | 107 | 211 | 87 |
| Net financials | -53 | -49 | -46 | -43 | -40 | -37 | -33 | -42 | -1 | 1 | -144 | -167 | -135 |
| Profit before tax | 21 | 54 | 62 | -32 | -28 | 54 | -2 | -19 | 78 | 189 | -37 | 44 | -48 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 21 | 54 | 62 | -32 | -28 | 54 | -2 | -19 | 78 | 189 | -37 | 44 | -48 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.805 | 1.985 | 1.808 | 1.584 | 1.268 | 1.287 | 1.940 | 2.771 | 2.455 | 2.693 | 3.271 | 3.562 | 3.511 |
| Equity | 232 | 285 | 347 | 315 | 288 | 342 | 340 | 321 | 399 | 581 | 320 | 364 | 295 |
| Long-term debt | 930 | 867 | 801 | 734 | 665 | 592 | 522 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 643 | 832 | 660 | 535 | 315 | 353 | 1.078 | 2.450 | 2.056 | 2.112 | 2.952 | 3.198 | 3.216 |
| Total debt | 1.573 | 1.700 | 1.461 | 1.268 | 981 | 945 | 1.600 | 2.450 | 2.056 | 2.112 | 2.952 | 3.198 | 3.216 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IL Management | Management | 2000 | — | — |
PE Management | Management | 1991 | — | — |
Nd Management | Management | 2007 | — | — |
IL Founder | Founder | 1991 | — | — |
HB Management | Management | 1991 | — | — |
PJ Management | Management | 2025 | — | — |
PJ Founder | Founder | 1991 | — | — |
KB Founder | Founder | 1991 | — | — |
JJ Founder | Founder | 1991 | — | — |
SG Founder | Founder | 1991 | — | — |
PH Management | Management | 2017 | — | — |
JD Founder | Founder | 1991 | — | — |
IC Founder | Founder | 1991 | — | — |
AM Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tisvilde Bio's Venner | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Løth Walmar | Management | 0 companies |
| Poul Erik Kruse | Management | 0 companies |
| Noel de Leon | Management | 0 companies |
| Inge Læbo | Founder | 0 companies |
| Helge Biehe Kreiner | Management | 0 companies |
| Pål Jørck-Ramberg | Management | 0 companies |
| Per Johannes Christensen | Founder | 0 companies |
| Kirsten Bente Borgen | Founder | 0 companies |
| Johannes Jørgensen | Founder | 0 companies |
| Sven Grønvall Rasmussen | Founder | 0 companies |
| Peter Højslev Petersen | Management | 0 companies |
| Jørgen Damgaard Olsen | Founder | 0 companies |
| Ib Carl Rasmussen | Founder | 0 companies |
| Anders Michael Rosentoft | Management | 0 companies |
| Thomas Koefoed Skov | Board of Directors | 0 companies |
| Carl Christian Madsen | Board of Directors | 0 companies |
| Jesper Pedersen | Board of Directors | 0 companies |
| Henrik Damgaard Olsen | Board of Directors | 0 companies |
| Steen Garde | Board of Directors | 0 companies |
| Ole Damsbo | Chairman | 0 companies |
| Axel Ernst Peter Hartmann | Board of Directors | 0 companies |
| Kurt Kristensen | Board of Directors | 0 companies |
| Finn Martin van Hauen | Board of Directors | 0 companies |
| Sven Aage Wichmann | Chairman | 0 companies |
| Jacob Kim Jul-Larsen | Board of Directors | 0 companies |
| Dorthe Lene Karst | Board of Directors | 0 companies |
| Karl Terpager Andersen | Board of Directors | 0 companies |
| Peter Klitgaard | Board of Directors | 0 companies |
| Court Bundgård Christoffersen | Chairman | 0 companies |
| Birte Marie Friis Forsell | Board of Directors | 0 companies |
| Claus Ulrik Arup | Board of Directors | 0 companies |
| Lars Junker Thiesgaard | Chairman | 0 companies |
| Jørgen Sidenius Madsen | Board of Directors | 0 companies |
| Ninna Krener | Board of Directors | 0 companies |
| Catharina Sofie Rosendal | Board of Directors | 0 companies |
| Else Vibeke Skat-Rørdam | Chairman | 0 companies |
| Søren Carlsen | Board of Directors | 0 companies |
| Alex Willy Guttmann | Board of Directors | 0 companies |