| Revenue | DKK 1,1M | +2061% |
| EBITDA | DKK 528K | +197% |
| Net profit | DKK -1,3M | -24865% |
| Total assets | DKK 11,4M | -31% |
| Equity | DKK 11,2M | -13% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.671 | 1.732 | 1.688 | 1.533 | 1.336 | -144 | 224 | 493 | 629 | 495 | 184 | 582 | 49 | 1.055 |
| Staff expenses | -416 | -360 | -715 | -720 | -612 | -576 | -576 | -492 | -454 | -496 | -592 | -645 | -591 | -527 |
| EBITDA | 1.255 | 1.372 | 973 | 813 | 724 | -720 | -352 | 1 | 174 | -1 | -408 | -63 | -542 | 528 |
| Depreciation & amort. | -498 | -501 | -470 | -479 | -501 | -498 | -479 | -515 | -502 | -480 | -485 | -485 | -492 | -84 |
| EBIT | 757 | 871 | 502 | 334 | 223 | -1.218 | -832 | -514 | -327 | -481 | -892 | -548 | -1.034 | 444 |
| Net financials | -47 | 188 | 213 | 481 | 10 | 387 | 124 | 130 | 672 | 1.362 | -654 | 1.431 | 1.040 | -1.764 |
| Profit before tax | 710 | 1.059 | 715 | 814 | 233 | -831 | -707 | -384 | 345 | 881 | -1.546 | 883 | 5 | -1.320 |
| Tax | 178 | 256 | 167 | 117 | 51 | 4 | 143 | 0 | -0 | -0 | -0 | 0 | -0 | 10 |
| Net profit | 532 | 802 | 549 | 697 | 181 | -835 | -851 | -384 | 345 | 881 | -1.546 | 883 | 5 | -1.329 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.281 | 23.977 | 23.758 | 24.013 | 23.596 | 22.029 | 20.596 | 19.464 | 19.074 | 19.094 | 16.568 | 16.786 | 16.463 | 11.396 |
| Equity | 14.750 | 15.552 | 16.101 | 16.654 | 16.835 | 15.820 | 14.789 | 14.091 | 14.121 | 14.670 | 12.785 | 13.315 | 12.954 | 11.220 |
| Long-term debt | 8.001 | 7.557 | 7.104 | 6.618 | 6.128 | 5.640 | 5.245 | 4.740 | 4.244 | 3.745 | 3.193 | 2.750 | 2.295 | 0 |
| Short-term debt | 530 | 868 | 553 | 741 | 633 | 568 | 562 | 632 | 709 | 679 | 590 | 721 | 1.214 | 176 |
| Total debt | 8.531 | 8.424 | 7.657 | 7.359 | 6.761 | 6.208 | 5.806 | 5.373 | 4.953 | 4.424 | 3.783 | 3.472 | 3.509 | 176 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 1999 | |
| Individual | 33.3% | 33.3% | 1999 | |
| Individual | 33.3% | 33.3% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| John Feldt | Chairman | 0 companies |