| Revenue | DKK -69K | -1% |
| EBITDA | DKK -85K | -21% |
| Net profit | DKK -64,5M | -233% |
| Total assets | DKK 157,4M | -28% |
| Equity | DKK 104,3M | -35% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 46 | 47 | 50 | 50 | 39 | 0 | 0 | -99 | -32 | -1 | -33 | -70 | -69 |
| Staff expenses | -3 | -2 | -2 | -2 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 39 | 41 | 44 | 40 | 38 | -48 | -66 | -99 | -33 | -4 | -86 | -70 | -85 |
| Depreciation & amort. | 52 | 52 | 52 | 52 | 52 | -52 | -52 | -52 | -52 | -52 | -52 | -52 | -52 |
| EBIT | -13 | -11 | -7 | -12 | -14 | -100 | -117 | -151 | -84 | -56 | -137 | -122 | -137 |
| Net financials | -8.774 | 12.512 | 11.972 | 26.512 | 3.679 | -2.644 | -2.670 | 47.317 | 14.296 | 42.504 | -55.394 | 48.483 | -64.322 |
| Profit before tax | -8.787 | 12.501 | 11.964 | 26.500 | 3.665 | 34.309 | -24.181 | 47.167 | 14.211 | 42.448 | -55.531 | 48.361 | -64.459 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 26 | -0 | 4 | 1 | 1 |
| Net profit | -8.787 | 12.501 | 11.964 | 26.500 | 3.665 | 34.309 | -24.181 | 47.167 | 14.185 | 42.448 | -55.535 | 48.360 | -64.461 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46.061 | 60.385 | 74.178 | 102.426 | 107.067 | 143.266 | 133.328 | 182.332 | 182.761 | 225.399 | 170.492 | 219.710 | 157.398 |
| Equity | -18.244 | -5.743 | 6.222 | 32.722 | 36.387 | 70.696 | 58.725 | 105.891 | 120.077 | 162.524 | 106.989 | 160.294 | 104.322 |
| Long-term debt | 64.276 | 66.125 | 67.953 | 69.701 | 70.676 | 72.566 | 74.599 | 76.411 | 62.677 | 62.862 | 61.393 | 59.389 | 53.044 |
| Short-term debt | 29 | 3 | 3 | 3 | 5 | 5 | 5 | 30 | 8 | 12 | 2.109 | 27 | 32 |
| Total debt | 64.305 | 66.128 | 67.956 | 69.704 | 70.681 | 72.571 | 74.603 | 76.441 | 62.684 | 62.875 | 63.503 | 59.416 | 53.075 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DA Management | Management | 2018 | — | — |
KB Audit | Audit | 2003 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
SC Management | Management | 2004 | — | — |
MV Management | Management | 2004 | — | — |
JK Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2024 | |
| Individual | 15.0% | 15.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Arthur Karpantschof Reece | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Scott Campbell Macaw | Management | 0 companies |
| Mathieu Vincent Henri-Francois Pouletty | Management | 0 companies |
| Jørgen Kvist Hansen | Management | 0 companies |