| Revenue | DKK -369K | +155% |
| EBITDA | DKK 11,6M | +8091% |
| Net profit | DKK 4M | +764% |
| Total assets | DKK 5,9M | -51% |
| Equity | DKK 4,8M | +472% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 499 | 630 | 451 | 550 | 538 | 478 | 441 | 547 | 595 | 403 | 219 | -145 | -369 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -100 |
| EBITDA | 499 | 630 | 451 | 550 | 538 | 478 | 441 | 547 | 595 | 403 | 219 | -145 | 11.576 |
| Depreciation & amort. | 89 | -86 | -85 | -85 | -90 | -90 | -90 | -90 | -90 | -94 | -115 | -112 | 6.022 |
| EBIT | 411 | 544 | 367 | 465 | 449 | 388 | 352 | 458 | 505 | 309 | 104 | -257 | 5.553 |
| Net financials | -433 | -410 | -396 | -418 | -486 | -377 | -390 | -363 | -339 | -329 | -288 | -506 | -534 |
| Profit before tax | -22 | 133 | -29 | 47 | -37 | 11 | -38 | 94 | 166 | -20 | -185 | -763 | 5.020 |
| Tax | -6 | 29 | -23 | 57 | -8 | 2 | -8 | 21 | 37 | -4 | -41 | -168 | 1.065 |
| Net profit | -16 | 104 | -6 | -10 | -29 | 9 | -30 | 74 | 130 | -15 | -144 | -596 | 3.955 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.222 | 10.990 | 11.051 | 10.706 | 10.584 | 10.444 | 10.264 | 10.398 | 10.410 | 12.671 | 12.100 | 12.129 | 5.910 |
| Equity | 175 | 336 | 56 | 14 | -261 | 134 | 247 | 297 | 581 | 797 | 1.130 | 838 | 4.794 |
| Long-term debt | 8.403 | 8.229 | 8.033 | 7.653 | 7.667 | 7.548 | 7.443 | 7.434 | 7.283 | 7.093 | 6.940 | 6.862 | 0 |
| Short-term debt | 2.643 | 2.425 | 2.962 | 3.039 | 3.178 | 2.763 | 2.574 | 2.667 | 2.545 | 4.781 | 4.030 | 4.429 | 1.117 |
| Total debt | 11.047 | 10.654 | 10.995 | 10.692 | 10.845 | 10.310 | 10.018 | 10.100 | 9.828 | 11.874 | 10.970 | 11.291 | 1.117 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Per Emil Hasselbalch Stakemann | Management | 0 companies |