| Revenue | DKK -6K | — |
| EBITDA | DKK -6K | +14% |
| Net profit | DKK -8K | +1% |
| Total assets | DKK 329K | +2% |
| Equity | DKK 305K | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -33 | -78 | 150 | 139 | 123 | 53 | -20 | -8 | -1 | 0 | -6 |
| Staff expenses | -3 | -0 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -30 | 79 | 144 | 139 | 123 | 53 | -20 | -8 | -1 | -7 | -6 |
| Depreciation & amort. | 24 | -24 | -22 | -21 | -18 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -54 | 56 | 122 | 119 | 105 | 53 | -20 | -8 | -1 | -7 | -6 |
| Net financials | -8 | -4 | -14 | 7 | -2 | -1 | -2 | -6 | 1 | -1 | -2 |
| Profit before tax | -62 | 60 | 109 | 126 | 103 | 51 | -22 | -14 | -0 | -8 | -8 |
| Tax | -0 | -0 | -0 | 31 | 26 | 16 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -62 | 60 | 109 | 95 | 77 | 35 | -22 | -14 | -0 | -8 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 691 | 631 | 708 | 664 | 633 | 560 | 412 | 336 | 328 | 323 | 329 |
| Equity | 610 | 550 | 659 | 601 | 578 | 513 | 388 | 321 | 321 | 313 | 305 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 81 | -81 | 49 | 63 | 55 | 48 | 25 | 15 | 7 | 10 | 24 |
| Total debt | 81 | -81 | 49 | 63 | 55 | 48 | 25 | 15 | 7 | 10 | 24 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TC Unofficial title | Unofficial title | 2022 | — | — |
FM Management | Management | 2022 | — | — |
CH Management | Management | 1996 | — | — |
CE Audit | Audit | 1996 | — | — |
KB Audit | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Colstrup | Unofficial title | 0 companies |
| Frank Møller Nielsen | Management | 0 companies |
| Carl-Johan Holck Vistisen | Management | 0 companies |
| Carsten Eg Hansen | Audit | 0 companies |
| Klaus Bach Jensen | Audit | 0 companies |