| Revenue | DKK 676K | -4% |
| EBITDA | DKK 651K | -3% |
| Net profit | DKK 231K | -5% |
| Total assets | DKK 6M | +7% |
| Equity | DKK 4,4M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -263 | — | 170 | 115 | 99 | 93 | 87 | 98 | 162 | 1 | 889 | 703 | 676 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -34 | -31 | -26 |
| EBITDA | -263 | -56 | -82 | -173 | -216 | -16 | 8 | 10 | 33 | 1 | 856 | 672 | 651 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -214 | -214 | -229 | -237 | -0 | -281 | -291 | -291 |
| EBIT | -263 | -56 | -82 | -173 | -216 | -230 | -206 | -219 | -204 | 1 | 574 | 381 | 360 |
| Net financials | 250 | -64 | -327 | -42 | -33 | -43 | 0 | -10 | -26 | 0 | -278 | -70 | -64 |
| Profit before tax | -13 | -120 | -409 | -215 | -249 | -273 | -206 | -229 | -230 | 1 | 296 | 311 | 296 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 65 | 68 | 65 |
| Net profit | -13 | -120 | -409 | -215 | -249 | -273 | -206 | -229 | -230 | 1 | 231 | 243 | 231 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.577 | 5.510 | 5.197 | 5.005 | 4.838 | 4.636 | 4.486 | 4.325 | 4.199 | 6 | 5.254 | 5.584 | 5.975 |
| Equity | 5.073 | 4.953 | 4.544 | 4.329 | 4.080 | 3.807 | 3.601 | 3.372 | 3.142 | 4 | 3.902 | 4.145 | 4.376 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 504 | 557 | 653 | 676 | 758 | 829 | 885 | 953 | 1.057 | 2 | 1.352 | 1.439 | 1.599 |
| Total debt | 504 | 557 | 653 | 676 | 758 | 829 | 885 | 953 | 1.057 | 2 | 1.352 | 1.439 | 1.599 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NC Management | Management | 2006 | — | — |
OB Management | Management | 2006 | — | — |
MK Management | Management | 2007 | — | — |
MS Management | Management | 2010 | — | — |
AM Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Nis Christian Phillipsen | Management | 0 companies |
| Ove Børge Dalum | Management | 0 companies |
| Morten Kongsbak | Management | 0 companies |
| Marco Silingardi | Management | 0 companies |
| Alessandro Merusi | Management | 0 companies |