| Revenue | DKK 5,8M | -8% |
| EBITDA | DKK -4M | -131% |
| Net profit | DKK -4,8M | -191% |
| Total assets | DKK 124,6M | -9% |
| Equity | DKK 56,3M | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.166 | 8.664 | 9.372 | 10.008 | 10.015 | 9.058 | 8.907 | 7.858 | 5.512 | 5.539 | 5.853 | 5.647 | 6.338 | 5.818 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.734 | 5.233 | 6.120 | 6.549 | 6.549 | 3.217 | 2.155 | 7.858 | 7.438 | 12.941 | 655 | 8.586 | 12.653 | -3.966 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.734 | 5.233 | 6.120 | 6.549 | 6.549 | 3.217 | 2.155 | 7.858 | 7.438 | 12.941 | 655 | 8.586 | 12.653 | -3.966 |
| Net financials | -4.752 | -4.534 | -4.994 | -10.666 | 7.039 | -1.983 | -3.424 | -4.035 | 319 | -9.240 | -797 | -5.643 | -7.360 | -850 |
| Profit before tax | 2.504 | 215 | 2.561 | 26.303 | -5.501 | -682 | 562 | 3.823 | 7.756 | 3.701 | -142 | 2.943 | 5.294 | -4.817 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 2.504 | 215 | 2.561 | 26.303 | -5.501 | -682 | 562 | 3.823 | 7.756 | 3.701 | -142 | 2.943 | 5.294 | -4.817 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 103.376 | 100.819 | 108.122 | 139.181 | 118.993 | 114.840 | 113.407 | 120.445 | 122.204 | 129.739 | 124.380 | 127.896 | 136.375 | 124.619 |
| Equity | 20.746 | 20.418 | 22.829 | 48.766 | 42.701 | 41.453 | 41.615 | 45.038 | 52.394 | 55.495 | 54.853 | 57.196 | 61.890 | 56.273 |
| Long-term debt | 78.758 | 76.338 | 80.768 | 85.081 | 72.372 | 138.460 | 135.005 | 70.701 | 65.532 | 69.624 | 64.821 | 65.334 | 67.330 | 62.887 |
| Short-term debt | 3.871 | 4.063 | 4.525 | 5.333 | 3.920 | 4.045 | 4.179 | 4.706 | 4.277 | 4.621 | 4.705 | 5.366 | 7.155 | 5.459 |
| Total debt | 82.629 | 80.401 | 85.293 | 90.414 | 76.292 | 73.386 | 71.792 | 75.407 | 69.810 | 74.244 | 69.527 | 70.700 | 74.486 | 68.346 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2001 | |
| Individual | 10.0% | 10.0% | 2001 | |
| Individual | 10.0% | 10.0% | 2001 | |
| Individual | 10.0% | 10.0% | 2001 | |
| Individual | 10.0% | 10.0% | 2001 | |
| Individual | 10.0% | 10.0% | 2001 | |
| Individual | 10.0% | 10.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Ulrik Jensen | Board of Directors | 0 companies |
| Klaus Hansson | Board of Directors | 0 companies |
| Karsten Olsen | Chairman | 0 companies |
| Antony Ashton | Board of Directors | 0 companies |