| Revenue | DKK 239K | -17% |
| EBITDA | DKK 122K | -40% |
| Net profit | DKK -339K | -35% |
| Total assets | DKK 12,7M | +1% |
| Equity | DKK -729K | -87% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -426 | 6 | 82 | 531 | 1.244 | 1.005 | 730 | 846 | 1.338 | 1.125 | 815 | 290 | 239 |
| Staff expenses | -0 | -0 | -27 | -249 | -706 | -757 | -431 | -703 | -740 | -835 | -778 | -84 | -6 |
| EBITDA | -426 | 6 | 55 | 283 | 539 | 247 | 299 | 144 | 597 | 291 | 37 | 205 | 122 |
| Depreciation & amort. | -101 | -103 | -117 | -250 | -65 | -73 | -73 | -73 | -94 | -171 | -167 | -167 | -167 |
| EBIT | -527 | -97 | -62 | 33 | 473 | 174 | 226 | 70 | 504 | 120 | -130 | 38 | -45 |
| Net financials | -183 | -316 | -792 | -289 | -198 | -208 | -166 | -234 | -489 | -271 | -309 | -289 | -294 |
| Profit before tax | -710 | -413 | -854 | -256 | 275 | -34 | 60 | -164 | 15 | -151 | -439 | -251 | -339 |
| Tax | -0 | -0 | 39 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -710 | -413 | -893 | -256 | 275 | -34 | 60 | -164 | 15 | -151 | -439 | -251 | -339 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.179 | 5.682 | 5.750 | 5.189 | 5.248 | 4.981 | 5.065 | 9.331 | 11.636 | 12.620 | 12.737 | 12.534 | 12.721 |
| Equity | -914 | -1.328 | -2.221 | -2.477 | 574 | 540 | 600 | 436 | 451 | 300 | -139 | -390 | -729 |
| Long-term debt | 4.638 | 6.075 | 6.031 | 6.343 | 4.161 | 4.037 | 3.845 | 6.359 | 10.438 | 11.117 | 10.755 | 10.333 | 10.042 |
| Short-term debt | 1.456 | 935 | 1.940 | 1.324 | 513 | 404 | 620 | 2.536 | 748 | 1.203 | 2.121 | 2.591 | 3.408 |
| Total debt | 6.094 | 7.010 | 7.971 | 7.666 | 4.674 | 4.441 | 4.465 | 8.894 | 11.185 | 12.320 | 12.876 | 12.924 | 13.450 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1993 | — | — |
LV Management | Management | 1993 | — | — |
NJ Audit | Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS MØNSTER HOLDING A/S | Company | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Lars Vestergaard Mønster | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |