| Revenue | DKK 1,6M | +10% |
| EBITDA | DKK 1,2M | +1% |
| Net profit | DKK -541K | -251% |
| Total assets | DKK 3,9M | -83% |
| Equity | DKK 2,2M | -19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 217 | 212 | 358 | 328 | 218 | 323 | 645 | 793 | 872 | 962 | 981 | 1.424 | 1.567 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 86 | 138 | 218 | 250 | 177 | 232 | 424 | 771 | 746 | 826 | 744 | 1.230 | 1.245 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -8 | -21 | 149 | -17 | -21 | -43 | -26 | -21 |
| EBIT | 86 | 138 | 218 | 250 | 177 | 223 | 403 | 622 | 730 | 805 | 701 | 1.204 | 1.224 |
| Net financials | -105 | -80 | -78 | -76 | -75 | -69 | -266 | -255 | -250 | -247 | -388 | -816 | -1.461 |
| Profit before tax | -19 | 58 | 140 | 175 | 102 | 155 | 137 | 367 | 480 | 558 | 313 | 388 | -238 |
| Tax | -0 | -0 | -0 | 2 | -0 | 9 | -4 | 33 | 70 | 66 | 40 | 30 | 304 |
| Net profit | -19 | 58 | 140 | 173 | 102 | 145 | 141 | 335 | 410 | 492 | 274 | 358 | -541 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.821 | 3.830 | 3.828 | 3.963 | 3.950 | 3.940 | 18.429 | 18.136 | 18.167 | 18.150 | 23.132 | 23.081 | 3.931 |
| Equity | 153 | 211 | 351 | 524 | 626 | 771 | 1.162 | 1.252 | 1.657 | 2.149 | 2.422 | 2.780 | 2.239 |
| Long-term debt | 3.496 | 3.411 | 3.305 | 3.120 | 3.013 | 2.903 | 9.658 | 9.490 | 9.303 | 9.115 | 14.389 | 14.124 | 0 |
| Short-term debt | 171 | 207 | 172 | 319 | 311 | 266 | 7.609 | 7.394 | 7.207 | 6.887 | 6.321 | 6.177 | 1.692 |
| Total debt | 3.667 | 3.618 | 3.477 | 3.439 | 3.324 | 3.169 | 17.267 | 16.884 | 16.510 | 16.002 | 20.710 | 20.301 | 1.692 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2004 | |
| Individual | 15.0% | 15.0% | 2004 | |
| Individual | 33.3% | 33.3% | 2004 | |
| Individual | 15.0% | 15.0% | 2004 | |
| Individual | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Karen Margrethe Hauge Andresen | Audit | 0 companies |