| Revenue | DKK 9K | -82% |
| EBITDA | DKK 9K | -97% |
| Net profit | DKK 40K | -83% |
| Total assets | DKK 308K | -72% |
| Equity | DKK 297K | -20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 70 | 66 | 48 | 74 | 76 | 78 | 53 | 56 | 57 | 47 | 9 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 41 | 43 | 27 | 56 | 56 | -204 | 53 | 56 | 57 | 247 | 9 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 41 | 43 | 27 | 56 | 56 | -204 | 53 | 56 | 57 | 247 | 9 |
| Net financials | -22 | -16 | -15 | -15 | -12 | -12 | -12 | -11 | -9 | -8 | 33 |
| Profit before tax | 19 | 28 | 13 | 41 | 44 | -217 | 41 | 45 | 48 | 239 | 42 |
| Tax | -0 | 7 | 3 | 10 | 10 | 11 | 8 | 10 | 11 | 9 | 2 |
| Net profit | 19 | 21 | 9 | 31 | 35 | -228 | 33 | 35 | 37 | 231 | 40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.127 | 1.117 | 1.120 | 1.120 | 1.118 | 866 | 876 | 915 | 868 | 1.106 | 308 |
| Equity | 167 | 188 | 197 | 228 | 263 | 35 | 68 | 103 | 140 | 371 | 297 |
| Long-term debt | 797 | 762 | 727 | 692 | 692 | 693 | 694 | 695 | 696 | 646 | 0 |
| Short-term debt | 163 | 167 | 196 | 200 | 163 | 137 | 114 | 118 | 32 | 88 | 11 |
| Total debt | 960 | 929 | 923 | 892 | 855 | 830 | 808 | 812 | 727 | 734 | 11 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Audit | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2017 | |
| Individual | 50.0% | 50.0% | 2005 | |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Tage Borregaard | Audit | 0 companies |
| Tommy Kjærsgaard Jensen | Board of Directors | 0 companies |
| Bo Kristensen | Board of Directors | 0 companies |
| Jørgen Ulrik | Board of Directors | 0 companies |