| Revenue | DKK -216K | -343% |
| EBITDA | DKK -216K | -266% |
| Net profit | DKK -191K | -1227% |
| Total assets | DKK 4,4M | -2% |
| Equity | DKK 3,1M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 139 | 159 | 140 | 102 | 130 | 104 | 227 | 156 | 166 | 245 | 247 | 92 | 89 | -216 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 139 | 159 | 140 | 102 | 130 | 104 | 227 | 456 | 166 | 245 | 390 | 424 | 130 | -216 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 139 | 159 | 140 | 102 | 130 | 104 | 227 | 456 | 166 | 245 | 390 | 424 | 130 | -216 |
| Net financials | -30 | -1 | -2 | 6 | -12 | -51 | -73 | 51 | 3 | 4 | 12 | -115 | -111 | -30 |
| Profit before tax | 110 | 158 | 138 | 108 | 118 | 53 | 154 | 507 | 169 | 249 | 402 | 309 | 19 | -245 |
| Tax | 27 | 21 | 34 | 26 | 26 | 11 | 31 | 112 | 37 | 55 | 88 | 57 | 2 | -54 |
| Net profit | 82 | 137 | 104 | 83 | 92 | 41 | 122 | 395 | 132 | 194 | 313 | 252 | 17 | -191 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.462 | 4.468 | 4.460 | 4.377 | 6.337 | 6.357 | 6.377 | 6.840 | 7.647 | 6.832 | 8.282 | 8.049 | 4.540 | 4.449 |
| Equity | 2.089 | 2.226 | 2.330 | 2.413 | 2.505 | 2.546 | 2.669 | 3.064 | 3.196 | 3.390 | 3.703 | 3.955 | 3.272 | 3.081 |
| Long-term debt | 2.000 | 1.865 | 1.742 | 1.600 | 1.462 | 1.321 | 3.086 | 2.886 | 2.677 | 2.460 | 2.263 | 518 | 398 | 305 |
| Short-term debt | 223 | 246 | 256 | 239 | 2.245 | 2.364 | 506 | 708 | 1.592 | 799 | 2.100 | 3.420 | 712 | 959 |
| Total debt | 2.223 | 2.111 | 1.998 | 1.839 | 3.707 | 3.685 | 3.593 | 3.594 | 4.269 | 3.259 | 4.363 | 3.938 | 1.110 | 1.265 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2005 | — | — |
PH Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AR INVEST ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Døssing | Management | 0 companies |
| Per Henriksen | Management | 0 companies |