| Revenue | DKK 69K | +9% |
| EBITDA | DKK 69K | +9% |
| Net profit | DKK 12K | +58% |
| Total assets | DKK 1,7M | +0% |
| Equity | DKK -227K | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 44 | -7 | 11 | -33 | 3 | -5 | 46 | 61 | 55 | 61 | 71 | 63 | 69 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 44 | -7 | 11 | -33 | 3 | -5 | 46 | 61 | 55 | 61 | 71 | 63 | 69 |
| Depreciation & amort. | 36 | -36 | -36 | -36 | -36 | -36 | -26 | -26 | -26 | -26 | -28 | -28 | -28 |
| EBIT | 8 | -43 | -25 | -69 | -33 | -41 | 20 | 35 | 28 | 35 | 43 | 36 | 41 |
| Net financials | -69 | -27 | -44 | -51 | -54 | -52 | -28 | -20 | -21 | -19 | -19 | -18 | -18 |
| Profit before tax | -48 | -69 | -69 | -120 | -87 | -93 | -8 | 15 | 7 | 15 | 24 | 17 | 23 |
| Tax | 7 | -9 | -9 | -20 | -12 | -13 | 4 | -0 | 7 | 9 | -4 | 9 | 11 |
| Net profit | -54 | -61 | -60 | -100 | -75 | -80 | -12 | 15 | -0 | 7 | 27 | 8 | 12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.763 | 2.144 | 2.020 | 1.925 | 1.811 | 1.983 | 1.753 | 1.751 | 1.769 | 1.728 | 1.746 | 1.726 | 1.721 |
| Equity | 92 | 31 | -29 | -129 | -204 | -284 | -295 | -281 | -281 | -274 | -247 | -239 | -227 |
| Long-term debt | 2.643 | 2.071 | 1.988 | 2.019 | 1.970 | 1.998 | 2.005 | 1.969 | 1.976 | 1.923 | 1.920 | 1.862 | 1.801 |
| Short-term debt | 28 | 41 | 61 | 34 | 45 | 269 | 43 | 63 | 74 | 79 | 72 | 103 | 147 |
| Total debt | 2.671 | 2.112 | 2.049 | 2.054 | 2.015 | 2.267 | 2.048 | 2.032 | 2.049 | 2.002 | 1.993 | 1.965 | 1.948 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2005 | — | — |
PR Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IT SYSTEMS HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Nørtoft Petersen | Management | 0 companies |
| Peter Rex Drescher | Management | 0 companies |