| Revenue | DKK 99K | -68% |
| EBITDA | DKK 41K | -77% |
| Net profit | DKK -21K | -121% |
| Total assets | DKK 4M | -25% |
| Equity | DKK 3M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 353 | 58 | 124 | 152 | 252 | 302 | 318 | 328 | 319 | 303 | 309 | 306 | 99 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 223 | 58 | 124 | 152 | 126 | 180 | 187 | 182 | 213 | 64 | 76 | 177 | 41 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 223 | 58 | 124 | 152 | 126 | 180 | 187 | 182 | 213 | 64 | 76 | 177 | 41 |
| Net financials | -59 | -54 | -53 | -49 | -39 | -40 | -29 | -28 | -24 | -25 | -31 | -52 | -16 |
| Profit before tax | 164 | 4 | 71 | 104 | 87 | 140 | 158 | 154 | 189 | 40 | 45 | 126 | 24 |
| Tax | 41 | -3 | -3 | 35 | 7 | 31 | 35 | 34 | 42 | 9 | 10 | 28 | 45 |
| Net profit | 123 | 7 | 74 | 69 | 80 | 109 | 124 | 120 | 147 | 31 | 35 | 98 | -21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.300 | 5.313 | 5.312 | 5.311 | 5.311 | 5.310 | 5.309 | 5.307 | 5.300 | 5.300 | 5.300 | 5.300 | 3.979 |
| Equity | 2.337 | 2.413 | 2.487 | 2.626 | 2.609 | 2.719 | 2.842 | 2.962 | 3.109 | 3.140 | 3.175 | 3.273 | 3.009 |
| Long-term debt | 1.626 | 1.745 | 1.607 | 1.469 | 1.329 | 1.186 | 1.040 | 895 | 743 | 599 | 460 | 420 | 0 |
| Short-term debt | 579 | 469 | 534 | 498 | 648 | 649 | 635 | 626 | 581 | 685 | 779 | 693 | 630 |
| Total debt | 2.205 | 2.214 | 2.142 | 1.967 | 1.977 | 1.835 | 1.675 | 1.521 | 1.324 | 1.285 | 1.240 | 1.114 | 630 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Audit | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Müller Kring | Audit | 0 companies |