| Revenue | DKK 1,2M | -27% |
| EBITDA | DKK 195K | +110% |
| Net profit | DKK -117K | +94% |
| Total assets | DKK 12,6M | -11% |
| Equity | DKK 1,1M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 497 | 332 | 274 | 3 | -176 | -81 | 1.385 | 1.461 | 1.488 | 1.510 | 1.477 | 1.633 | 1.195 |
| Staff expenses | -98 | -0 | -0 | -0 | -0 | -0 | -125 | -200 | -200 | -200 | -200 | -0 | -0 |
| EBITDA | 399 | 315 | 274 | -90 | -136 | -376 | 1.073 | 1.163 | 1.237 | 435 | 1.277 | -1.867 | 195 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 399 | 315 | 274 | -90 | -136 | -376 | 1.073 | 1.163 | 1.237 | 435 | 1.277 | -1.867 | 195 |
| Net financials | -196 | -379 | -392 | -323 | -506 | -223 | -2.056 | -664 | -356 | -343 | -508 | -531 | -344 |
| Profit before tax | 203 | -64 | -119 | -413 | -642 | -599 | -982 | 500 | 881 | 92 | 769 | -2.398 | -149 |
| Tax | 51 | 33 | -45 | -180 | -183 | 72 | -216 | 158 | 194 | 21 | 170 | -597 | -33 |
| Net profit | 152 | -96 | -74 | -233 | -460 | -671 | -767 | 342 | 687 | 71 | 600 | -1.801 | -117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.478 | 13.047 | 12.743 | 9.390 | 5.805 | 277 | 20.476 | 17.817 | 18.192 | 17.020 | 17.570 | 14.136 | 12.602 |
| Equity | 781 | 685 | 611 | 378 | 118 | 125 | 1.306 | 1.647 | 2.335 | 2.406 | 3.006 | 1.205 | 1.088 |
| Long-term debt | 6.701 | 6.701 | 6.593 | 4.100 | 2.400 | 0 | 2.733 | 2.335 | 1.954 | 1.570 | 9.671 | 8.915 | 7.858 |
| Short-term debt | 6.996 | 5.660 | 5.540 | 4.912 | 3.287 | 151 | 12.527 | 10.207 | 10.275 | 9.591 | 1.441 | 1.403 | 1.264 |
| Total debt | 13.697 | 12.361 | 12.132 | 9.012 | 5.687 | 151 | 15.259 | 12.541 | 12.229 | 11.161 | 11.112 | 10.318 | 9.122 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Management | Management | 1996 | — | — |
ET | Audit | 1996 | — | — |
HT Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DIF INTERNATIONAL A/S | Company | 100.0% | 100.0% | 1997 |
| Individual | 33.3% | 0.0% | 1999 | |
| Individual | 33.3% | 0.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Henning Theodor Delcomyn | Management | 0 companies |
| Mary Dorit Delcomyn | Chairman | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |