| Revenue | DKK -370K | +231% |
| EBITDA | DKK -370K | -231% |
| Net profit | DKK -595K | +13% |
| Total assets | DKK 13,7M | -5% |
| Equity | DKK 13,2M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 147 | 154 | 148 | 107 | -91 | 86 | -110 | -141 | -226 | -60 | -304 | -112 | -370 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 17 | 117 | 301 | 619 | -91 | 86 | -110 | -141 | -226 | -60 | -304 | -112 | -370 |
| Depreciation & amort. | 217 | -217 | -217 | -241 | -219 | -224 | -213 | -226 | -229 | -213 | -208 | -213 | -220 |
| EBIT | -200 | -101 | 84 | 379 | -310 | -137 | -324 | -367 | -455 | -274 | -512 | -324 | -590 |
| Net financials | 15 | -114 | -728 | -874 | 1.030 | 487 | -394 | 561 | 2.149 | 53 | -120 | -337 | 21 |
| Profit before tax | -185 | -215 | -644 | -495 | 720 | 350 | -401 | 194 | 1.695 | -220 | -632 | -661 | -569 |
| Tax | 122 | 133 | 331 | 395 | 175 | 77 | 158 | 43 | 453 | 21 | 25 | 24 | 26 |
| Net profit | -307 | -348 | -976 | -891 | 545 | 273 | -559 | 151 | 1.242 | -241 | -656 | -685 | -595 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.672 | 19.361 | 20.232 | 17.800 | 15.351 | 15.629 | 14.086 | 14.241 | 15.816 | 15.593 | 14.929 | 14.391 | 13.716 |
| Equity | 15.925 | 15.577 | 14.601 | 13.711 | 14.256 | 14.529 | 13.970 | 14.121 | 15.363 | 15.122 | 14.466 | 13.781 | 13.186 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 179 | 296 | 316 | 341 | 365 | 0 |
| Short-term debt | 3.747 | 3.784 | 5.631 | 4.077 | 983 | 958 | 116 | 120 | 157 | 154 | 122 | 245 | 139 |
| Total debt | 3.747 | 3.784 | 5.631 | 4.077 | 983 | 958 | 116 | 120 | 157 | 154 | 122 | 245 | 139 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF | Audit | 1994 | — | — |
JT Management | Management | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOXOH ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Lauge Faurschou Schmidt | Audit | 0 companies |
| James Thomas Ross Jackson | Management | 0 companies |
| Morten Oxenbøll Pontoppidan | Board of Directors | 0 companies |
| Flemming Jakob Jensen | Board of Directors | 0 companies |
| Lars Melchior Kongsted Kjeldsen | Chairman | 0 companies |