| Revenue | DKK 2,5M | +0% |
| EBITDA | DKK 2,3M | -3% |
| Net profit | DKK 1,3M | +140% |
| Total assets | DKK 34,5M | -1% |
| Equity | DKK -5,5M | +22% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.657 | 2.553 | 2.681 | 2.978 | 3.549 | 2.799 | 2.784 | 2.790 | 2.784 | 2.550 | 2.501 | 2.430 | 2.506 | 2.497 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.359 | 2.018 | 2.387 | 2.638 | 3.021 | 2.377 | 2.498 | 2.516 | 2.254 | 3.821 | 4.594 | 4.494 | 2.426 | 2.349 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.359 | 2.018 | 2.387 | 2.638 | 3.021 | 2.377 | 2.498 | 2.516 | 2.254 | 3.821 | 4.594 | 4.494 | 2.426 | 2.349 |
| Net financials | -3.156 | -3.035 | -3.112 | -4.783 | -4.678 | -2.230 | -2.254 | -2.231 | -2.353 | -5.012 | -3.877 | -3.846 | -5.286 | -812 |
| Profit before tax | -797 | -561 | -725 | -2.145 | -1.656 | -280 | -3.934 | 407 | -3.659 | -3.685 | -1.713 | -1.724 | -3.134 | 1.265 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -797 | -561 | -725 | -2.145 | -1.656 | -280 | -3.934 | 407 | -3.659 | -3.685 | -1.713 | -1.724 | -3.134 | 1.265 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 56.865 | 53.095 | 54.946 | 58.220 | 50.385 | 48.905 | 44.240 | 45.914 | 39.745 | 39.761 | 36.154 | 35.840 | 34.981 | 34.506 |
| Equity | -4.754 | -3.533 | -2.530 | -5.044 | 5.582 | 7.078 | 4.020 | 4.991 | 1.332 | -1.408 | -2.753 | -4.209 | -7.075 | -5.541 |
| Long-term debt | 51.572 | 54.945 | 48.371 | 54.772 | 40.829 | 39.228 | 37.950 | 40.219 | 37.794 | 40.650 | 38.467 | 39.345 | 41.260 | 0 |
| Short-term debt | 10.046 | 1.682 | 9.105 | 8.492 | 3.975 | 2.598 | 2.269 | 704 | 619 | 519 | 440 | 704 | 795 | 40.047 |
| Total debt | 61.619 | 56.627 | 57.476 | 63.265 | 44.804 | 41.826 | 40.219 | 40.923 | 38.413 | 41.169 | 38.907 | 40.049 | 42.056 | 40.047 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2003 | |
| Individual | 15.0% | 15.0% | 2003 | |
| Individual | 15.0% | 15.0% | 2003 | |
| Individual | 10.0% | 10.0% | 2003 | |
| Individual | 10.0% | 10.0% | 2003 | |
| Individual | 10.0% | 10.0% | 2003 | |
| Individual | 10.0% | 10.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Pedersen Rise | Board of Directors | 0 companies |
| Kim Sonne | Board of Directors | 0 companies |
| Henrik Lars Olsen | Board of Directors | 0 companies |
| Birgitte Gurli Aaslyng | Board of Directors | 0 companies |