| Revenue | DKK 143K | -57% |
| EBITDA | DKK 143K | -55% |
| Net profit | DKK 1,3M | +187% |
| Total assets | DKK 7,7M | +9% |
| Equity | DKK 6,7M | +21% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 336 | 336 | 336 | 336 | 368 | 480 | 480 | 480 | 336 | 336 | 336 | 336 | 143 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 253 | 298 | 304 | 300 | 305 | 427 | 430 | 449 | 312 | 304 | 286 | 320 | 143 |
| Depreciation & amort. | -112 | -112 | -112 | -112 | -212 | -292 | -292 | -292 | -292 | -292 | -112 | -112 | -91 |
| EBIT | 140 | 186 | 192 | 188 | 93 | 136 | 138 | 157 | 21 | 12 | 174 | 208 | 52 |
| Net financials | 201 | -288 | 362 | 78 | -58 | 325 | 121 | -70 | 874 | 755 | 940 | 253 | 1.381 |
| Profit before tax | 342 | -101 | 554 | 266 | 36 | 461 | 259 | 87 | 895 | 767 | 1.114 | 460 | 1.434 |
| Tax | 21 | 15 | 8 | 31 | -1 | 210 | 13 | -38 | -31 | -26 | -0 | 19 | 168 |
| Net profit | 321 | -116 | 546 | 235 | 36 | 250 | 246 | 125 | 926 | 793 | 1.114 | 442 | 1.266 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.355 | 5.144 | 5.343 | 5.203 | 6.366 | 7.097 | 6.080 | 5.671 | 6.177 | 6.495 | 7.911 | 7.048 | 7.656 |
| Equity | 2.194 | 1.988 | 2.444 | 2.590 | 2.536 | 2.690 | 2.839 | 2.667 | 3.495 | 4.230 | 5.230 | 5.554 | 6.702 |
| Long-term debt | 2.753 | 2.787 | 2.490 | 2.225 | 3.623 | 3.151 | 2.857 | 2.579 | 2.198 | 1.515 | 1.363 | 1.336 | 0 |
| Short-term debt | 408 | 369 | 409 | 388 | 208 | 1.256 | 384 | 425 | 483 | 749 | 1.318 | 158 | 954 |
| Total debt | 3.161 | 3.156 | 2.899 | 2.613 | 3.831 | 4.407 | 3.242 | 3.004 | 2.682 | 2.264 | 2.681 | 1.494 | 954 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2002 | — | — |
JR Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 0.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Birn Knop | Management | 0 companies |
| Jørgen Roager | Audit | 0 companies |