| Revenue | DKK 2,7M | -7% |
| EBITDA | DKK 1,9M | +141% |
| Net profit | DKK -226K | +96% |
| Total assets | DKK 100,9M | +0% |
| Equity | DKK 19,6M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 172 | 466 | 226 | 924 | 711 | 472 | 709 | 426 | 425 | 1.885 | 2.057 | 2.677 | 3.477 | 2.933 | 2.721 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 172 | 466 | 226 | 805 | 643 | -159 | 1.895 | 40.778 | 818 | -381 | 29.262 | 24.303 | -19.137 | -4.563 | 1.869 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 172 | 466 | 226 | 805 | 643 | -159 | 1.895 | 40.778 | 818 | -381 | 29.262 | 24.303 | -19.137 | -4.563 | 1.869 |
| Net financials | -570 | -621 | -796 | -727 | -388 | -1.085 | 1.257 | 40.159 | -1.909 | -1.158 | -1.406 | -2.131 | -2.902 | -2.979 | -2.158 |
| Profit before tax | -1.447 | -155 | -570 | 197 | 323 | -613 | 1.965 | 40.585 | -1.092 | -1.539 | 27.856 | 22.173 | -22.039 | -7.542 | -290 |
| Tax | -350 | -122 | -286 | -274 | 61 | 101 | 417 | 8.899 | 345 | -593 | 6.183 | 4.871 | -4.842 | -1.659 | -64 |
| Net profit | -460 | -32 | -284 | 471 | 262 | -714 | 1.549 | 31.686 | -1.437 | -947 | 21.673 | 17.302 | -17.197 | -5.883 | -226 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 44.256 | 43.820 | 43.522 | 43.662 | 44.056 | 42.892 | 44.770 | 85.273 | 76.351 | 79.273 | 109.108 | 124.249 | 104.609 | 101.035 | 100.882 |
| Equity | 13.576 | 13.544 | 13.260 | 13.731 | 13.993 | 12.910 | 14.459 | 46.145 | 4.708 | 3.762 | 25.618 | 42.920 | 25.723 | 19.840 | 19.614 |
| Long-term debt | 0 | 25.000 | 25.000 | 25.000 | 24.888 | 24.765 | 24.595 | 24.534 | 53.436 | 58.791 | 49.439 | 36.594 | 38.879 | 40.087 | 51.467 |
| Short-term debt | 576 | 295 | 566 | 509 | 692 | 634 | 820 | 854 | 4.135 | 3.277 | 14.802 | 20.733 | 20.970 | 23.717 | 14.742 |
| Total debt | 25.576 | 25.295 | 25.566 | 25.509 | 25.581 | 25.399 | 25.415 | 25.388 | 57.571 | 62.068 | 64.241 | 57.326 | 59.849 | 63.803 | 66.209 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Management | Management | 2021 | — | — |
EL Audit | Audit | 1991 | — | — |
AM | Audit | 1991 | — | — |
DR Management | Management | 1991 | — | — |
CR Management | Management | 2021 | — | — |
LF Management | Management | 2019 | — | — |
ER Management | Management | 2021 | — | — |
GM Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COPENHAGEN CAPITAL A/S | Company | 100.0% | 100.0% | 2019 |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 90.0% | 90.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Bonde Greis | Management | 0 companies |
| Erik Lund-Larsen | Audit | 0 companies |
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Management | 0 companies |
| Christian Rossing Lønberg | Management | 0 companies |
| Lars Falster | Management | 0 companies |
| Egil Rindorf | Management | 0 companies |
| Gitte Mortensen | Management | 0 companies |