| Revenue | DKK 118K | -159% |
| EBITDA | DKK 118K | +159% |
| Net profit | DKK -1,2M | +52% |
| Total assets | DKK 14,8M | -3% |
| Equity | DKK 10,7M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | -40 | 102 | 61 | 151 | 237 | 241 | 225 | 218 | 187 | 353 | 154 | -201 | 118 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -4 | -4 | -4 | -0 | -0 | -0 |
| EBITDA | -26 | -40 | 102 | 61 | 151 | 237 | 241 | 224 | 214 | 183 | 349 | 125 | -201 | 118 |
| Depreciation & amort. | -0 | -14 | -42 | -42 | -48 | -66 | -66 | -72 | -113 | -46 | -46 | -49 | -49 | -49 |
| EBIT | -26 | -54 | 60 | 20 | 103 | 172 | 175 | 152 | 101 | 137 | 303 | 76 | -250 | 69 |
| Net financials | 3.309 | 1.013 | -329 | -693 | -1.166 | -634 | -740 | -752 | -327 | -518 | -507 | -1.128 | -2.350 | -1.338 |
| Profit before tax | 3.283 | 959 | -269 | -673 | -1.063 | -463 | -565 | -600 | -226 | -381 | -204 | -1.052 | -2.600 | -1.270 |
| Tax | 792 | 371 | 66 | 48 | 47 | 78 | 43 | 109 | 22 | 10 | 65 | 15 | -74 | -45 |
| Net profit | 2.491 | 588 | -335 | -721 | -1.110 | -541 | -609 | -709 | -248 | -391 | -269 | -1.067 | -2.525 | -1.225 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.322 | 10.220 | 9.478 | 8.661 | 7.523 | 7.018 | 6.321 | 5.776 | 5.643 | 6.465 | 6.562 | 16.784 | 15.284 | 14.794 |
| Equity | 9.338 | 9.830 | 9.399 | 8.579 | 7.370 | 6.727 | 6.067 | 5.305 | 5.002 | 4.940 | 4.615 | 14.471 | 11.946 | 10.660 |
| Long-term debt | 6.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.151 | 1.100 | 0 | 2.263 |
| Short-term debt | 1.984 | 365 | 42 | 29 | 84 | 208 | 158 | 356 | 518 | 1.401 | 658 | 1.060 | 3.260 | 1.838 |
| Total debt | 7.984 | 365 | 42 | 29 | 84 | 208 | 158 | 356 | 518 | 1.401 | 1.809 | 2.160 | 3.260 | 4.101 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1998 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Kjell Johan Berentsen | Chairman | 0 companies |
| Flemming Egtved Petersen | Chairman | 0 companies |
| Nicolai Brommann Carøe | Chairman | 0 companies |
| Lars Ibsen Elbæk | Board of Directors | 0 companies |
| Marie-Louise Tuemand Larsen | Board of Directors | 0 companies |
| Kate Bøgh | Board of Directors | 0 companies |
| Bjarne Weihrauch | Chairman | 0 companies |
| Birgit Skjoldli Larsen | Board of Directors | 0 companies |
| Ken Larsen | Board of Directors | 0 companies |
| Nils Thorup | Chairman | 0 companies |
| Lars Johansen | Board of Directors | 0 companies |