| Revenue | DKK 842K | -6% |
| EBITDA | DKK 595K | -69% |
| Net profit | DKK 281K | -69% |
| Total assets | DKK 23,2M | +0% |
| Equity | DKK 11,8M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.049 | 846 | 890 | 1.197 | 1.091 | 1.048 | 1.046 | 1.036 | 1.024 | 1.046 | 886 | 869 | 896 | 842 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 618 | 674 | 719 | 963 | 2.238 | 289 | -184 | -155 | 732 | -210 | -304 | 1.370 | 1.940 | 595 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 618 | 674 | 719 | 963 | 2.238 | 289 | -184 | -155 | 732 | -210 | -304 | 1.370 | 1.940 | 595 |
| Net financials | -1.365 | -1.286 | -1.309 | -2.516 | 1.293 | -591 | -987 | -1.052 | -141 | -1.049 | -1.417 | -445 | -1.020 | -314 |
| Profit before tax | -626 | -729 | -220 | -61 | -1.334 | -441 | -483 | 1.081 | -589 | 1.346 | -532 | 424 | 920 | 281 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -626 | -729 | -220 | -61 | -1.334 | -441 | -483 | 1.081 | -589 | 1.346 | -532 | 424 | 920 | 281 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.313 | 22.774 | 24.517 | 26.084 | 22.505 | 21.735 | 20.998 | 22.267 | 21.010 | 22.242 | 21.268 | 21.655 | 23.134 | 23.224 |
| Equity | 3.507 | 3.778 | 4.557 | 5.497 | 5.163 | 5.722 | 5.656 | 7.057 | 6.868 | 8.607 | 8.468 | 9.392 | 10.920 | 11.808 |
| Long-term debt | 17.334 | 16.601 | 17.334 | 17.995 | 15.061 | 14.150 | 12.326 | 12.021 | 10.944 | 10.734 | 10.090 | 9.573 | 9.181 | 8.260 |
| Short-term debt | 2.473 | 2.395 | 2.625 | 2.593 | 2.281 | 1.863 | 3.016 | 3.189 | 3.198 | 2.900 | 2.710 | 2.690 | 3.033 | 3.155 |
| Total debt | 19.807 | 18.996 | 19.959 | 20.588 | 17.342 | 16.013 | 15.342 | 15.210 | 14.142 | 13.635 | 12.800 | 12.263 | 12.214 | 11.416 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2002 | |
| Individual | 15.0% | 15.0% | 2002 | |
| Individual | 10.0% | 10.0% | 2002 | |
| Individual | 10.0% | 10.0% | 2002 | |
| Individual | 10.0% | 10.0% | 2002 | |
| Individual | 10.0% | 10.0% | 2002 | |
Cincinnatus ApS | Company | 5.0% | 5.0% | 2020 |
| Individual | 5.0% | 5.0% | 2010 | |
| Individual | 5.0% | 5.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Asker Larsen | Board of Directors | 0 companies |
| Ivan Andersen | Board of Directors | 0 companies |
| Antony Ashton | Board of Directors | 0 companies |