| Revenue | DKK -7K | +444% |
| EBITDA | DKK -7K | -444% |
| Net profit | DKK 5K | +38% |
| Total assets | DKK 1,3M | +327% |
| Equity | DKK 105K | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 58 | 52 | 84 | 282 | 401 | 440 | 300 | 5.652 | -32 | -15 | -11 | -1 | -7 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 58 | 52 | 84 | 282 | 401 | 440 | 300 | 5.652 | -32 | -15 | -11 | -1 | -7 |
| Depreciation & amort. | 20 | -20 | -95 | -95 | -95 | -95 | -95 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 39 | 33 | -10 | 187 | 307 | 345 | 205 | 5.652 | -32 | -15 | -11 | -1 | -7 |
| Net financials | -6 | -4 | -31 | -212 | -137 | -134 | -197 | -187 | -19 | -1 | -1 | 6 | 12 |
| Profit before tax | 33 | 28 | -42 | -25 | 170 | 211 | 9 | 5.465 | -51 | -16 | -12 | 5 | 5 |
| Tax | 13 | 12 | 17 | 16 | 65 | 67 | 35 | 1.093 | -0 | -0 | -0 | 1 | -0 |
| Net profit | 20 | 16 | -59 | -41 | 104 | 144 | -26 | 4.372 | -51 | -16 | -12 | 4 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.012 | 1.010 | 8.646 | 8.621 | 8.463 | 8.649 | 9.890 | 8.959 | 141 | 114 | 102 | 307 | 1.312 |
| Equity | 462 | 478 | 419 | 378 | 483 | 627 | 601 | 4.973 | 122 | 106 | 95 | 99 | 105 |
| Long-term debt | 21 | 238 | 7.923 | 5.794 | 5.504 | 5.520 | 6.560 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 529 | 293 | 303 | 2.449 | 2.476 | 2.502 | 2.729 | 3.985 | 19 | 8 | 8 | 208 | 1.208 |
| Total debt | 550 | 532 | 8.226 | 8.243 | 7.980 | 8.022 | 9.289 | 3.985 | 19 | 8 | 8 | 208 | 1.208 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
BA Audit | Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VASEHUS HOLDING A/S | Company | 50.0% | 50.0% | 2003 |
BRONTE ApS | Company | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Rene Madelaire | Chief Executive Officer | 0 companies |
| Bjarne Albrechtsen | Audit | 0 companies |
| Jens Vasehus | Board of Directors | 0 companies |