| Revenue | DKK 329K | +1% |
| EBITDA | DKK -407K | -311% |
| Net profit | DKK -332K | -343% |
| Total assets | DKK 2,3M | -17% |
| Equity | DKK 341K | -49% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 246 | 371 | 378 | 385 | 366 | 348 | 360 | 325 | 325 | 329 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 166 | 184 | 238 | 254 | 16 | -225 | 230 | 194 | 193 | -407 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 166 | 184 | 238 | 254 | 16 | -225 | 230 | 194 | 193 | -407 |
| Net financials | -255 | -305 | -493 | -105 | -97 | -43 | -28 | -26 | -18 | -20 |
| Profit before tax | -89 | -121 | -455 | 149 | -81 | -268 | 202 | 168 | 175 | -426 |
| Tax | -36 | 14 | -53 | 15 | -38 | -59 | 44 | 37 | 38 | -94 |
| Net profit | -53 | -134 | -402 | 135 | -43 | -208 | 158 | 131 | 137 | -332 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.011 | 4.000 | 3.820 | 3.800 | 3.612 | 2.630 | 2.623 | 2.745 | 2.771 | 2.293 |
| Equity | 451 | 436 | 365 | 499 | 456 | 248 | 405 | 536 | 673 | 341 |
| Long-term debt | 1.834 | 2.451 | 2.260 | 2.154 | 1.727 | 1.544 | 1.480 | 1.412 | 1.344 | 1.276 |
| Short-term debt | 1.330 | 718 | 871 | 844 | 1.228 | 726 | 626 | 684 | 642 | 673 |
| Total debt | 3.164 | 3.169 | 3.132 | 2.998 | 2.956 | 2.270 | 2.106 | 2.096 | 1.986 | 1.949 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Management | Management | 2004 | — | — |
AI Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DSN HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Danny Stig Nielsen | Management | 0 companies |
| Allan Izant Jenkins | Management | 0 companies |
| Kield Arne Jenkins | Chairman | 0 companies |