| Revenue | DKK 1,8M | -4% |
| EBITDA | DKK 1,1M | -47% |
| Net profit | DKK -725K | -212% |
| Total assets | DKK 26,8M | -5% |
| Equity | DKK 11,9M | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.366 | 2.203 | 2.275 | 2.929 | 2.646 | -2.762 | 1.348 | 2.110 | 1.817 | 1.950 | 1.956 | 1.919 | 1.842 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.666 | -1.622 | 1.208 | 10.941 | 839 | -2.762 | 1.348 | 2.110 | 252 | 4.089 | -55 | 2.171 | 1.146 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.666 | -1.622 | 1.208 | 10.941 | 839 | -2.762 | 1.348 | 2.110 | 252 | 4.089 | -55 | 2.171 | 1.146 |
| Net financials | -2.361 | -2.237 | -2.042 | -1.913 | -112 | -1.323 | -721 | -682 | 370 | -1.739 | -163 | -1.525 | -1.871 |
| Profit before tax | 305 | -3.859 | -833 | 9.028 | 727 | -4.085 | 627 | 1.428 | 622 | 2.349 | -219 | 646 | -725 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 305 | -3.859 | -833 | 9.028 | 727 | -4.085 | 627 | 1.428 | 622 | 2.349 | -219 | 646 | -725 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.211 | 40.674 | 40.265 | 49.300 | 43.750 | 28.901 | 27.566 | 28.928 | 27.512 | 29.903 | 28.277 | 28.260 | 26.835 |
| Equity | 2.864 | 5 | 7.848 | 16.876 | 17.603 | 10.169 | 10.361 | 11.066 | 11.388 | 13.437 | 13.219 | 13.556 | 11.940 |
| Long-term debt | 28.131 | 30.168 | 30.199 | 30.124 | 0 | 16.678 | 15.613 | 15.662 | 13.804 | 14.070 | 12.939 | 12.679 | 12.685 |
| Short-term debt | 11.215 | 10.501 | 2.218 | 2.299 | 26.147 | 2.054 | 1.592 | 2.199 | 2.320 | 2.395 | 2.119 | 2.025 | 2.210 |
| Total debt | 39.346 | 40.669 | 32.416 | 32.424 | 26.147 | 18.732 | 17.205 | 17.862 | 16.124 | 16.465 | 15.058 | 14.704 | 14.895 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NT Management | Management | 2009 | — | — |
JV Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2005 | |
| Individual | 15.0% | 15.0% | 2005 | |
| Individual | 10.0% | 10.0% | 2005 | |
| Individual | 10.0% | 10.0% | 2005 | |
| Individual | 10.0% | 10.0% | 2005 | |
| Individual | 5.0% | 5.0% | 2005 | |
| Individual | 5.0% | 5.0% | 2005 | |
| Individual | 5.0% | 5.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Thygesen | Management | 0 companies |
| Jakob Venø Schougaard | Management | 0 companies |
| Carsten Pedersen Rise | Board of Directors | 0 companies |
| Henrik Lars Olsen | Board of Directors | 0 companies |
| Birgitte Gurli Aaslyng | Board of Directors | 0 companies |