| Revenue | DKK 443K | +2% |
| EBITDA | DKK 327K | -9% |
| Net profit | DKK 86K | -29% |
| Total assets | DKK 8,1M | -3% |
| Equity | DKK 2,5M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 287 | 417 | 270 | 157 | 528 | -549 | 286 | 51 | 251 | 471 | 496 | 435 | 443 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -36 | -77 | -76 | -78 | -85 |
| EBITDA | -29 | 401 | 212 | 134 | 494 | -549 | 286 | 51 | 445 | 600 | 504 | 361 | 327 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -17 | -17 | -17 |
| EBIT | -29 | 401 | 212 | 134 | 494 | -549 | 286 | 51 | 445 | 600 | 487 | 344 | 310 |
| Net financials | -63 | -68 | -81 | -89 | 78 | -119 | 242 | 91 | -129 | -54 | -158 | -185 | -200 |
| Profit before tax | -91 | 333 | 132 | 45 | 572 | -668 | 528 | 142 | 316 | 546 | 329 | 159 | 110 |
| Tax | -10 | -0 | -0 | 4 | 117 | -4 | -157 | 23 | 68 | 120 | 74 | 38 | 24 |
| Net profit | -81 | 333 | 132 | 41 | 455 | -664 | 685 | 119 | 248 | 426 | 255 | 121 | 86 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.826 | 3.768 | 3.813 | 4.724 | 5.250 | 4.654 | 3.778 | 5.100 | 5.489 | 8.239 | 8.296 | 8.371 | 8.079 |
| Equity | 143 | 476 | 608 | 559 | 1.287 | 623 | 1.307 | 2.802 | 3.050 | 2.475 | 2.730 | 2.851 | 2.537 |
| Long-term debt | 3.138 | 2.968 | 5.468 | 5.368 | 5.126 | 2.329 | 1.298 | 654 | 1.961 | 4.005 | 4.097 | 3.883 | 3.409 |
| Short-term debt | 546 | 324 | 272 | 1.187 | 929 | 1.435 | 1.063 | 1.533 | 316 | 1.552 | 1.237 | 1.396 | 1.892 |
| Total debt | 3.683 | 3.292 | 3.206 | 4.165 | 6.056 | 3.764 | 2.361 | 2.187 | 2.277 | 5.556 | 5.334 | 5.279 | 5.301 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Management | Management | 2007 | — | — |
GN Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dahl Blicher Capital ApS | Company | 66.7% | 66.7% | 2020 |
| Individual | 10.0% | 10.0% | 2019 | |
M.Robin Holding ApS | Company | 50.0% | 50.0% | 2020 |
PASSIV INVEST I ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Skaaring | Management | 0 companies |
| Gunnar Nyholm | Management | 0 companies |