| Revenue | DKK 29K | +9% |
| EBITDA | DKK 29K | +9% |
| Net profit | DKK -14K | -4% |
| Total assets | DKK 243K | -10% |
| Equity | DKK -1,7M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 86 | 38 | 44 | 34 | 48 | 126 | 1 | 6 | 16 | 23 | 32 | 26 | 29 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 86 | 38 | 44 | 19 | 39 | 126 | 1 | 6 | 16 | 23 | 32 | 26 | 29 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -500 | -23 | -23 | -23 | -23 | -23 | -23 | -23 | -23 |
| EBIT | 86 | 38 | 44 | 19 | -461 | 103 | -23 | -17 | -8 | -0 | 8 | 3 | 5 |
| Net financials | -59 | -49 | -40 | -26 | -16 | -43 | -23 | -7 | -6 | -7 | -7 | -14 | -16 |
| Profit before tax | 27 | -11 | 4 | -7 | -477 | 59 | -46 | -24 | -14 | -7 | 1 | -11 | -11 |
| Tax | 7 | -0 | 1 | -0 | -0 | 11 | -0 | -0 | 1 | 4 | 5 | 3 | 3 |
| Net profit | 20 | -11 | 3 | -7 | -477 | 49 | -46 | -24 | -15 | -11 | -4 | -14 | -14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.459 | 2.467 | 2.467 | 2.467 | 1.967 | 434 | 396 | 368 | 342 | 328 | 307 | 270 | 243 |
| Equity | 334 | 323 | 326 | 319 | -158 | -1.617 | -1.663 | -1.687 | -1.702 | -1.713 | -1.717 | -1.731 | -1.745 |
| Long-term debt | 826 | 653 | 573 | 487 | 436 | 661 | 625 | 587 | 550 | 256 | 241 | 228 | 211 |
| Short-term debt | 1.299 | 1.461 | 1.538 | 1.631 | 1.659 | 1.720 | 1.747 | 1.761 | 1.769 | 1.785 | 1.783 | 1.773 | 1.777 |
| Total debt | 2.125 | 2.113 | 2.111 | 2.118 | 2.095 | 2.381 | 2.371 | 2.348 | 2.318 | 2.041 | 2.025 | 2.001 | 1.988 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CV Management | Management | 2000 | — | — |
PJ Management | Management | 2001 | — | — |
GJ Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2007 | |
| Individual | 33.3% | 33.3% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Christa Vilhelmine Christensen Madsen | Management | 0 companies |
| Per Juul Bech | Management | 0 companies |
| Gerner Jensen | Audit | 0 companies |