| Revenue | DKK 917K | -13% |
| EBITDA | DKK 131K | -51% |
| Net profit | DKK -115K | -230% |
| Total assets | DKK 33,1M | -1% |
| Equity | DKK 32,6M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.498 | 1.314 | 1.153 | 664 | 554 | 516 | 718 | 682 | 575 | 945 | 1.368 | 1.052 | 917 |
| Staff expenses | -582 | -486 | -424 | -480 | -708 | -609 | -557 | -643 | -632 | -635 | -773 | -783 | -786 |
| EBITDA | 367 | -527 | 484 | 184 | -154 | -94 | 161 | 39 | -56 | 310 | 595 | 269 | 131 |
| Depreciation & amort. | -231 | -322 | -326 | -326 | -326 | -326 | -313 | -293 | -293 | -294 | -292 | -292 | -328 |
| EBIT | 136 | -849 | 158 | -142 | -480 | -420 | -151 | -255 | -350 | 16 | 303 | -22 | -197 |
| Net financials | -18 | 3 | 9 | 6 | 0 | -0 | 13 | -0 | -16 | -11 | -11 | 111 | 82 |
| Profit before tax | 118 | -846 | 167 | -137 | -480 | -420 | -139 | -255 | -366 | 5 | 292 | 89 | -115 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 118 | -846 | 167 | -137 | -480 | -420 | -139 | -255 | -366 | 5 | 292 | 89 | -115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.822 | 34.344 | 34.335 | 34.085 | 33.850 | 33.569 | 33.258 | 33.094 | 32.821 | 32.807 | 32.947 | 33.355 | 33.064 |
| Equity | 34.791 | 33.945 | 34.112 | 33.976 | 33.496 | 33.076 | 32.937 | 32.682 | 32.316 | 32.321 | 32.613 | 32.702 | 32.587 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.031 | 399 | 223 | 110 | 354 | 493 | 321 | 412 | 504 | 485 | 334 | 653 | 477 |
| Total debt | 1.031 | 399 | 223 | 110 | 354 | 493 | 321 | 412 | 504 | 485 | 334 | 653 | 477 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PØ Management | Management | 1998 | — | — |
LB Management | Management | 2013 | — | — |
AM | Founder | 1998 | — | — |
BW Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Øbo Johansen | Management | 0 companies |
| Lars-Erik Brenøe | Management | 0 companies |
| Arnold Mærsk Mc Kinney Møller | Founder | 0 companies |
| Bo Wrona Olsen | Management | 0 companies |
| Steen Ertberg Christensen | Board of Directors | 0 companies |
| Lars Wilhjelm | Board of Directors | 0 companies |
| Alette Mærsk Mc-Kinney Sørensen | Board of Directors | 0 companies |