| Revenue | DKK 13,2M | +9% |
| EBITDA | DKK 13,2M | +9% |
| Net profit | DKK 192K | +225% |
| Total assets | DKK 282,5M | +1% |
| Equity | DKK 44,6M | +0% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 18.894 | 4.990 | 12.644 | 12.127 | 13.182 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 18.894 | 4.990 | 12.644 | 12.127 | 13.177 |
| Depreciation & amort. | -5.191 | -5.119 | -4.403 | -4.414 | -4.556 |
| EBIT | 13.703 | -129 | 8.241 | 7.713 | 8.621 |
| Net financials | -1.565 | -1.376 | -2.249 | -6.948 | -7.742 |
| Profit before tax | 12.138 | -1.505 | 5.992 | 765 | 879 |
| Tax | 2.671 | -331 | 1.311 | 919 | 687 |
| Net profit | 9.467 | -1.174 | 4.681 | -154 | 192 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 272.043 | 267.126 | 275.073 | 279.436 | 282.538 |
| Equity | 41.007 | 39.833 | 44.514 | 44.360 | 44.552 |
| Long-term debt | 309.064 | 309.064 | 309.064 | 57.333 | 209.667 |
| Short-term debt | 57.346 | 53.934 | 55.456 | 156.297 | 5.135 |
| Total debt | 211.878 | 208.466 | 209.988 | 213.630 | 214.802 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
AE Management | Management | 2022 |
SJ Management | Management | 2012 |
KJ Management | Management | 2018 |
| Former (7) | ||
HR Management | Management | 2007 – 2007 |
KS Management | Management | 2005 – 2007 |
OA Management | Management | 2011 – 2012 |
RS Management | Management | 2011 – 2012 |
LW Management | Management | 2005 – 2005 |
NE Management | Management | 2012 – 2018 |
LN Management | Management | 2012 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2007 – 2011 | |
| Board of Directors | 2007 – 2011 | |
| Chairman | 2007 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Remi Kittelsen | Management | 0 companies |
| Anneli Elisabet Lindblom | Management | 0 companies |
| Sören Jonas Törner | Management | 0 companies |
| Kjell Sagstad | Management | 0 companies |
| Ole Anders Engebretsen | Management | 0 companies |
| Rolf Skår | Management | 0 companies |
| Lars Wenaas | Management | 0 companies |
| Karl Joakim Andersson | Management | 0 companies |
| Nils Erik Sixten Lindberg | Management | 0 companies |
| Liia Nõu | Management | 0 companies |
| Luke Hamilton Garner | Board of Directors | 0 companies |
| Per Søgaard | Board of Directors | 0 companies |
| Oddbjørn Lende | Chairman | 0 companies |