| Revenue | DKK 603 | -100% |
| EBITDA | DKK 603 | -100% |
| Net profit | DKK -248K | -156% |
| Total assets | DKK 35,6M | +86% |
| Equity | DKK 22,5M | +224% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 524 | 503 | 500 | 487 | 606 | 523 | 566 | 463 | 403 | 174 | 258 | 254 | 1 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 524 | 503 | 500 | 487 | 606 | 523 | 566 | 463 | 403 | 174 | 258 | 254 | 1 |
| Depreciation & amort. | -191 | -191 | -40 | -142 | -117 | -42 | -51 | -51 | -51 | -66 | -71 | -71 | -71 |
| EBIT | 333 | 312 | 460 | 345 | 489 | 482 | 515 | 412 | 352 | 107 | 186 | 183 | -71 |
| Net financials | -723 | -262 | -259 | -241 | -501 | -402 | -469 | -571 | 485 | -229 | 859 | 282 | -327 |
| Profit before tax | -390 | 50 | 200 | 104 | -12 | 80 | 46 | -159 | 838 | -122 | 1.045 | 465 | -398 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 36 | 0 | 16 | 24 | -150 |
| Net profit | -390 | 50 | 200 | 104 | -12 | 80 | 46 | -159 | 801 | -122 | 1.029 | 441 | -248 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.822 | 16.863 | 16.933 | 17.155 | 17.163 | 17.171 | 17.159 | 17.804 | 18.651 | 18.655 | 18.660 | 19.180 | 35.634 |
| Equity | 4.472 | 4.523 | 4.723 | 4.827 | 4.815 | 4.894 | 4.941 | 4.782 | 5.583 | 5.461 | 6.491 | 6.932 | 22.486 |
| Long-term debt | 11.774 | 11.774 | 11.756 | 11.830 | 11.962 | 11.962 | 11.967 | 12.373 | 12.384 | 12.396 | 11.400 | 11.401 | 11.403 |
| Short-term debt | 575 | 566 | 454 | 499 | 386 | 314 | 251 | 650 | 684 | 798 | 757 | 830 | 467 |
| Total debt | 12.350 | 12.340 | 12.210 | 12.329 | 12.348 | 12.276 | 12.218 | 13.023 | 13.068 | 13.194 | 12.157 | 12.231 | 11.869 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GH Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2003 | |
| Individual | 15.0% | 15.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Hagger Odgaard | Audit | 0 companies |