| Revenue | DKK -13K | -77% |
| EBITDA | DKK -13K | +84% |
| Net profit | DKK -3,9M | -456% |
| Total assets | DKK 22,8M | -14% |
| Equity | DKK 4,5M | -46% |
| Employees | — | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 953 | 1.108 | 738 | 685 | 1.064 | 121 | 339 | 340 | 270 | -39 | -29 | -56 | -13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 953 | 1.108 | 738 | 325 | 3.055 | 1.619 | 1.314 | 1.050 | 487 | 161 | 1.971 | -81 | -13 |
| Depreciation & amort. | -0 | -0 | -0 | 0 | 9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 953 | 1.108 | 738 | 325 | 3.046 | 1.619 | 1.314 | 1.050 | 487 | 161 | 1.971 | -81 | -13 |
| Net financials | -1.175 | -1.143 | -895 | -1.244 | -1.147 | -246 | -62 | -30 | -26 | -28 | -37 | 1.279 | -4.883 |
| Profit before tax | -223 | -35 | -157 | -920 | 1.898 | 1.373 | 1.252 | 1.020 | 460 | 134 | 1.934 | 1.197 | -4.896 |
| Tax | -56 | -9 | -39 | -193 | 258 | 292 | 251 | 209 | 75 | 7 | 426 | 116 | -1.042 |
| Net profit | -167 | -26 | -118 | -727 | 1.640 | 1.081 | 1.001 | 811 | 386 | 126 | 1.509 | 1.081 | -3.854 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.445 | 31.989 | 33.757 | 33.550 | 29.624 | 30.731 | 29.412 | 31.559 | 30.294 | 27.423 | 25.544 | 26.687 | 22.844 |
| Equity | 159 | -483 | 1.489 | 762 | 2.402 | 3.483 | 4.484 | 5.294 | 5.680 | 5.806 | 7.315 | 8.396 | 4.542 |
| Long-term debt | 0 | 10.275 | 12.668 | 31.929 | 26.394 | 26.409 | 23.993 | 23.798 | 21.022 | 20.953 | 17.312 | 17.312 | 18.259 |
| Short-term debt | 31.286 | 22.197 | 19.600 | 859 | 828 | 606 | 524 | 1.915 | 3.134 | 273 | 101 | 979 | 42 |
| Total debt | 31.286 | 32.472 | 32.268 | 32.788 | 27.222 | 27.014 | 24.517 | 25.712 | 24.155 | 21.226 | 17.412 | 18.290 | 18.301 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Management | Management | 2005 | — | — |
KJ Management | Management | 2015 | — | — |
MH Management | Management | 2005 | — | — |
CJ Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BO-LINE A/S | Company | 33.3% | 33.3% | 2005 |
APOLLO INVEST ApS | Company | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Holm | Management | 0 companies |
| Kenneth Jensen | Management | 0 companies |
| Morten Hauberg-Tychsen | Management | 0 companies |
| Christian Janus Erdmann Fürst | Management | 0 companies |