| Revenue | DKK 4,5M | +1277% |
| EBITDA | DKK 4,5M | +1277% |
| Net profit | DKK 3,7M | +2152% |
| Total assets | DKK 3,9M | +51% |
| Equity | DKK 3,9M | +1021% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 352 | -280 | 45 | 303 | 280 | 287 | 277 | 260 | 319 | 316 | 327 | 332 | 329 | 4.522 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 352 | -777 | 45 | 303 | 280 | 287 | 277 | 260 | 319 | 316 | 327 | 332 | 329 | 4.522 |
| Depreciation & amort. | -166 | -113 | -116 | -101 | -94 | -94 | -94 | -75 | -52 | -37 | -37 | -37 | -37 | -0 |
| EBIT | 186 | -891 | -71 | 203 | 186 | 193 | 182 | 185 | 266 | 279 | 290 | 294 | 291 | 4.522 |
| Net financials | -421 | 2.779 | -145 | -179 | -143 | -140 | -140 | -136 | -105 | -76 | -40 | -66 | -79 | -106 |
| Profit before tax | -235 | 1.889 | -216 | 24 | 44 | 52 | 42 | 49 | 162 | 203 | 249 | 229 | 212 | 4.416 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 21 | 53 | 49 | 754 |
| Net profit | -235 | 1.889 | -216 | 24 | 44 | 52 | 42 | 49 | 162 | 203 | 228 | 176 | 163 | 3.662 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.074 | 3.345 | 3.198 | 3.097 | 3.002 | 2.918 | 2.835 | 2.761 | 2.756 | 2.697 | 2.717 | 2.617 | 2.575 | 3.888 |
| Equity | -3.370 | -1.481 | -1.697 | -773 | -730 | -677 | -635 | -586 | -425 | -222 | 7 | 183 | 345 | 3.873 |
| Long-term debt | 4.353 | 2.755 | 2.675 | 2.536 | 2.380 | 2.716 | 2.567 | 2.393 | 2.215 | 1.963 | 1.752 | 1.545 | 1.475 | 0 |
| Short-term debt | 5.092 | 2.072 | 2.220 | 1.334 | 1.352 | 880 | 903 | 954 | 966 | 955 | 958 | 889 | 755 | 15 |
| Total debt | 9.444 | 4.827 | 4.895 | 3.870 | 3.732 | 3.596 | 3.471 | 3.347 | 3.180 | 2.918 | 2.710 | 2.434 | 2.229 | 15 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Karin Holt Hass Andersen | Board of Directors | 0 companies |
| Marianne Holt Jensen | Chairman | 0 companies |