| Revenue | DKK -221K | -3% |
| EBITDA | DKK -281K | +2% |
| Net profit | DKK -16,4M | -1392% |
| Total assets | DKK 77M | -21% |
| Equity | DKK 38,8M | -37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -128 | -472 | -714 | -1.121 | 127 | -1.582 | -706 | -1.060 | -350 | 1.265 | -302 | -228 | -221 |
| Staff expenses | -0 | -0 | -834 | -17 | -62 | -65 | -104 | -323 | -331 | -148 | -61 | -60 | -60 |
| EBITDA | -128 | -472 | -1.624 | -1.987 | -290 | -1.647 | -810 | -1.383 | -700 | 1.117 | -363 | -288 | -281 |
| Depreciation & amort. | -0 | -39 | -2.367 | -126 | -36 | -8 | -8 | -3 | -3 | -0 | -0 | -0 | -0 |
| EBIT | -128 | -511 | -3.991 | -2.113 | -327 | -1.655 | -818 | -1.386 | -703 | 1.117 | -363 | -288 | -281 |
| Net financials | 6.625 | 42.068 | 3.172 | 7.018 | 6.949 | 14.470 | -7.483 | -876 | 23.119 | -561 | -16.417 | -1.178 | -16.067 |
| Profit before tax | 6.497 | 41.557 | -819 | 4.904 | 6.474 | 12.803 | -6.800 | -2.277 | 22.400 | 539 | -16.798 | -1.097 | -16.370 |
| Tax | -0 | -0 | -0 | -0 | 5 | -2.191 | -1.041 | -628 | 1.430 | -1.149 | 1.165 | -0 | -0 |
| Net profit | 6.497 | 41.557 | -819 | 4.904 | 6.469 | 14.994 | -5.759 | -1.648 | 20.970 | 1.688 | -17.963 | -1.097 | -16.370 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.117 | 73.673 | 92.064 | 107.213 | 122.783 | 137.831 | 127.172 | 101.954 | 124.350 | 117.501 | 100.580 | 97.072 | 76.970 |
| Equity | 22.914 | 63.471 | 62.652 | 67.557 | 70.351 | 75.345 | 66.586 | 61.938 | 82.907 | 80.595 | 62.632 | 61.535 | 38.773 |
| Long-term debt | 0 | 1.293 | 1.227 | 1.160 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.203 | 8.910 | 28.185 | 38.497 | 52.432 | 62.487 | 60.586 | 40.017 | 41.443 | 36.906 | 37.948 | 35.538 | 38.197 |
| Total debt | 9.203 | 10.202 | 29.412 | 39.657 | 52.432 | 62.487 | 60.586 | 40.017 | 41.443 | 36.906 | 37.948 | 35.538 | 38.197 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DB Management | Management | 2014 | — | — |
PV Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Dorthe Betina Lybecker | Management | 0 companies |
| Poul Verner Lybecker | Management | 0 companies |
| Jens Borring | Chairman | 0 companies |
| Preben Thorius Lund | Board of Directors | 0 companies |