| Revenue | DKK 240K | +85% |
| EBITDA | DKK 240K | +85% |
| Net profit | DKK 203K | +16% |
| Total assets | DKK 72K | -99% |
| Equity | DKK -1,4M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 101 | 190 | 267 | -316 | -125 | 93 | 109 | 110 | 130 | 240 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 48 | 173 | 238 | -361 | -125 | 93 | 109 | 110 | 130 | 240 |
| Depreciation & amort. | -60 | -60 | -60 | -60 | -77 | -77 | -77 | -1.081 | -700 | -0 |
| EBIT | -12 | 113 | 178 | -421 | -202 | 16 | 31 | -972 | -570 | 240 |
| Net financials | -162 | -158 | -156 | -178 | -176 | -162 | -147 | -151 | 746 | -36 |
| Profit before tax | -173 | -45 | 22 | -599 | -377 | -146 | -115 | -1.123 | 176 | 203 |
| Tax | -43 | -11 | 13 | -30 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -130 | -34 | 9 | -569 | -377 | -146 | -115 | -1.123 | 176 | 203 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.951 | 7.945 | 8.287 | 8.065 | 8.027 | 7.808 | 7.617 | 6.511 | 5.812 | 72 |
| Equity | 555 | 521 | 529 | -39 | -417 | -563 | -678 | -1.801 | -1.625 | -1.422 |
| Long-term debt | 6.400 | 6.400 | 6.400 | 6.400 | 6.400 | 6.400 | 6.400 | 6.230 | 6.021 | 0 |
| Short-term debt | 968 | 1.007 | 1.328 | 1.704 | 2.044 | 1.971 | 1.895 | 2.082 | 1.417 | 1.494 |
| Total debt | 7.368 | 7.407 | 7.728 | 8.104 | 8.444 | 8.371 | 8.295 | 8.312 | 7.438 | 1.494 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GS Unofficial title | Unofficial title | 2023 | — | — |
TS Management | Management | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 50.0% | 50.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Gunvor Sundgaard Happe | Unofficial title | 0 companies |
| Torben Steen Nordquist | Management | 0 companies |