| Revenue | DKK 33K | -156% |
| EBITDA | DKK 33K | +156% |
| Net profit | DKK 26K | +114% |
| Total assets | DKK 105K | +42% |
| Equity | DKK -40K | +80% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.075 | 1.453 | 1.009 | 1.257 | 211 | 218 | 213 | 214 | 125 | 68 | 232 | 68 | -59 | 33 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.446 | 1.453 | 1.009 | 1.257 | 80 | 107 | 98 | 94 | 125 | 68 | 232 | 68 | -59 | 33 |
| Depreciation & amort. | -803 | -803 | -803 | -803 | -108 | -108 | -108 | -108 | -108 | -108 | -108 | -108 | -108 | -0 |
| EBIT | 643 | 650 | 206 | 454 | -27 | -1 | -10 | -14 | 17 | -40 | 125 | -40 | -167 | 33 |
| Net financials | -397 | -323 | -270 | -272 | -27 | -27 | -26 | -23 | -21 | -17 | -15 | -16 | -15 | -7 |
| Profit before tax | 247 | 327 | -63 | 182 | -54 | -28 | -35 | -37 | -3 | -57 | 109 | -56 | -182 | 26 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 247 | 327 | -63 | 182 | -54 | -28 | -35 | -37 | -3 | -57 | 109 | -56 | -182 | 26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.076 | 10.039 | 8.792 | 8.091 | 940 | 834 | 715 | 629 | 534 | 385 | 317 | 204 | 74 | 105 |
| Equity | -802 | -475 | -538 | -356 | -102 | -130 | -165 | -162 | -165 | -188 | -79 | -135 | -197 | -40 |
| Long-term debt | 11.049 | 9.900 | 7.886 | 7.275 | 852 | 736 | 628 | 513 | 399 | 284 | 170 | 55 | 0 | 0 |
| Short-term debt | 724 | 505 | 1.330 | 1.051 | 174 | 210 | 233 | 258 | 279 | 267 | 203 | 260 | 246 | 121 |
| Total debt | 11.774 | 10.405 | 9.216 | 8.327 | 1.025 | 946 | 861 | 771 | 678 | 552 | 373 | 315 | 246 | 121 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2022 | — | — |
CP Management | Management | 2004 | — | — |
SS | Audit | 2004 | — | — |
KM Management | Management | 2023 | — | — |
KH Management | Management | 2016 | — | — |
RS Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2005 | |
| Individual | 15.0% | 15.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Richter | Management | 0 companies |
| Claus Peter Hovmand Madsen | Management | 0 companies |
| Susanne Schifter Thorsen | Audit | 0 companies |
| Kim Madsen | Management | 0 companies |
| Kristian Hare | Management | 0 companies |
| Rasmus Sielemann Christensen | Management | 0 companies |