| Revenue | DKK 50K | -67% |
| EBITDA | DKK 50K | -67% |
| Net profit | DKK 21K | -93% |
| Total assets | DKK 2,2M | +0% |
| Equity | DKK 1,5M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 188 | 109 | 123 | 134 | 180 | 196 | 146 | 118 | 103 | 153 | 50 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 121 | 109 | 123 | 134 | 180 | 196 | 69 | 118 | 103 | 153 | 50 |
| Depreciation & amort. | -0 | -268 | -106 | -68 | -68 | -68 | -46 | -43 | -43 | -44 | -45 |
| EBIT | 121 | -159 | 17 | 65 | 112 | 128 | 23 | 75 | 60 | 109 | 5 |
| Net financials | -54 | -117 | 14 | -18 | 79 | -55 | -136 | -4 | -37 | 237 | 19 |
| Profit before tax | 67 | -275 | 32 | 48 | 190 | 73 | -113 | 71 | 23 | 347 | 23 |
| Tax | 11 | -13 | -55 | -5 | 12 | 8 | -0 | 13 | 11 | 21 | 2 |
| Net profit | 56 | -262 | 87 | 52 | 179 | 66 | -113 | 57 | 12 | 325 | 21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.563 | 3.251 | 3.198 | 3.201 | 3.297 | 3.264 | 2.253 | 2.130 | 1.912 | 2.178 | 2.177 |
| Equity | — | 1.227 | 1.313 | 1.366 | 1.544 | 1.610 | 1.497 | 1.385 | 1.397 | 1.609 | 1.516 |
| Long-term debt | 3.195 | 1.461 | 1.323 | 1.256 | 1.153 | 1.156 | 470 | 326 | 255 | 298 | 0 |
| Short-term debt | 400 | 494 | 548 | 570 | 578 | 498 | 287 | 305 | 141 | 130 | 518 |
| Total debt | 3.595 | 1.955 | 1.871 | 1.826 | 1.732 | 1.654 | 756 | 632 | 395 | 428 | 518 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PØ | Audit | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Ørnfeldt Thomsen | Audit | 0 companies |
| Helle Strandmark | Board of Directors | 0 companies |
| Søren Nørbjerg | Board of Directors | 0 companies |
| Tom Uldall Hansen | Board of Directors | 0 companies |
| Lars Johan Berg Nielsen | Board of Directors | 0 companies |