| Revenue | DKK 1,3M | +1% |
| EBITDA | DKK 591K | +22% |
| Net profit | DKK 10M | +874% |
| Total assets | DKK 29M | +46% |
| Equity | DKK 16,1M | +162% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.012 | 990 | 1.197 | 1.282 | 1.241 | 1.114 | 1.104 | 1.243 | 1.260 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -676 | 753 | 2.077 | 385 | 133 | 429 | 466 | 483 | 591 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -676 | 753 | 2.077 | 385 | 133 | 429 | 466 | 483 | 591 |
| Net financials | -155 | -734 | -766 | -832 | -986 | -587 | -561 | -553 | -516 |
| Profit before tax | -831 | 19 | 1.311 | 3.594 | -1.216 | 131 | 329 | 1.022 | 9.960 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -831 | 19 | 1.311 | 3.594 | -1.216 | 131 | 329 | 1.022 | 9.960 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.044 | 16.643 | 17.858 | 22.713 | 19.512 | 18.724 | 18.598 | 19.847 | 28.986 |
| Equity | 2.329 | 2.773 | 4.339 | 7.933 | 4.668 | 4.799 | 5.127 | 6.150 | 16.110 |
| Long-term debt | 12.632 | 12.178 | 11.993 | 26.559 | 27.712 | 26.029 | 24.763 | 24.793 | 22.702 |
| Short-term debt | 2.083 | 1.693 | 1.527 | 1.405 | 892 | 810 | 985 | 1.193 | 1.414 |
| Total debt | 14.715 | 13.871 | 13.519 | 27.964 | 28.604 | 26.839 | 25.748 | 25.986 | 24.116 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Executive Committee | Executive Committee | 2004 | — | — |
PL Unofficial title | Unofficial title | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2004 | |
| Individual | 20.0% | 20.0% | 2004 | |
| Individual | 33.3% | 33.3% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Antony Ashton | Executive Committee | 0 companies |
| Palle Lykke Loran | Unofficial title | 0 companies |