| Revenue | DKK 135K | -67% |
| EBITDA | DKK 135K | -67% |
| Net profit | DKK -22K | -109% |
| Total assets | DKK 4,5M | -2% |
| Equity | DKK 2,6M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -96 | -122 | 170 | 379 | 372 | 521 | 315 | 307 | 475 | 238 | 264 | 177 | 405 | 135 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -96 | -122 | 157 | 337 | 226 | 338 | 227 | 307 | 475 | 166 | 198 | 105 | 405 | 135 |
| Depreciation & amort. | -32 | -32 | -21 | 52 | -95 | -90 | -106 | -96 | -43 | -86 | -86 | -83 | -60 | -60 |
| EBIT | -128 | -154 | 136 | 284 | 132 | 248 | 122 | 212 | 431 | 80 | 112 | 22 | 345 | 75 |
| Net financials | -76 | -95 | -88 | -38 | -60 | -163 | -86 | -81 | -74 | -71 | -87 | -56 | -92 | -85 |
| Profit before tax | -204 | -249 | 48 | 247 | 72 | 85 | 36 | 131 | 357 | 9 | 25 | -35 | 253 | -10 |
| Tax | -41 | -54 | 46 | 54 | 16 | 19 | -12 | -57 | 170 | 80 | 21 | 1 | 14 | 12 |
| Net profit | -163 | -195 | 2 | 193 | 56 | 67 | 48 | 188 | 187 | -70 | 4 | -36 | 239 | -22 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.323 | 3.349 | 3.938 | 4.372 | 4.600 | 4.658 | 4.549 | 4.630 | 4.874 | 4.807 | 4.763 | 4.651 | 4.581 | 4.500 |
| Equity | 768 | 572 | 653 | 1.074 | 1.130 | 1.552 | 1.576 | 1.764 | 1.952 | 1.882 | 2.380 | 2.344 | 2.583 | 2.562 |
| Long-term debt | 2.100 | 2.100 | 2.526 | 2.497 | 2.644 | 2.736 | 2.618 | 2.552 | 2.484 | 2.415 | 2.344 | 2.274 | 1.972 | 1.915 |
| Short-term debt | 266 | 542 | 570 | 516 | 524 | 50 | 46 | 62 | 17 | 17 | 39 | 33 | 26 | 23 |
| Total debt | 2.366 | 2.642 | 3.096 | 3.012 | 3.168 | 2.786 | 2.664 | 2.614 | 2.501 | 2.432 | 2.383 | 2.306 | 1.998 | 1.938 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
SA Audit | Audit | 1991 | — | — |
JV Management | Management | 1991 | — | — |
PE Management | Management | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Svend Aage Bernsen | Audit | 0 companies |
| Jørgen Viggo Lauritz Høyer | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |