| Revenue | DKK 206K | -77% |
| EBITDA | DKK 206K | -77% |
| Net profit | DKK 31K | -96% |
| Total assets | DKK 1,7M | -3% |
| Equity | DKK 884K | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 144 | 124 | 91 | 86 | 89 | 98 | 139 | 139 | 135 | 135 | -230 | 896 | 206 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 144 | 124 | 91 | 86 | 89 | 98 | 139 | 139 | 135 | 135 | -230 | 896 | 206 |
| Depreciation & amort. | -87 | 87 | -87 | -87 | -87 | -87 | -87 | -87 | -87 | -87 | -93 | -127 | -127 |
| EBIT | 57 | 37 | 4 | -1 | 2 | 11 | 52 | 52 | 48 | 48 | -322 | 769 | 79 |
| Net financials | -159 | -168 | -184 | -191 | -165 | -145 | -142 | -142 | -142 | -107 | 400 | -82 | -25 |
| Profit before tax | -102 | -131 | -180 | -192 | -163 | -134 | -90 | -90 | -94 | -59 | 78 | 687 | 54 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -45 | 23 |
| Net profit | -102 | -131 | -180 | -192 | -163 | -134 | -90 | -90 | -94 | -59 | 78 | 732 | 31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.546 | 1.473 | 1.389 | 1.308 | 1.222 | 1.112 | 1.025 | 942 | 856 | 764 | 3.381 | 1.737 | 1.683 |
| Equity | -825 | -956 | -1.136 | -1.327 | -1.490 | -1.624 | -1.714 | -1.804 | -1.898 | -1.958 | 120 | 853 | 884 |
| Long-term debt | 1.554 | 1.504 | 1.449 | 1.393 | 1.311 | 1.213 | 1.125 | 1.038 | 935 | 821 | 707 | 630 | 534 |
| Short-term debt | 817 | 925 | 1.077 | 1.242 | 1.401 | 1.523 | 1.614 | 1.708 | 1.819 | 1.901 | 2.554 | 254 | 265 |
| Total debt | 2.371 | 2.429 | 2.525 | 2.635 | 2.712 | 2.736 | 2.739 | 2.746 | 2.754 | 2.722 | 3.261 | 884 | 800 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2005 | — | — |
VC Management | Management | 2005 | — | — |
JJ Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TRACHSEL INVEST ApS | Company | 100.0% | 100.0% | 2006 |
| Individual | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Jørgen Jøker Trachsel | Management | 0 companies |