| Revenue | DKK 5,1M | +6% |
| EBITDA | DKK 4,7M | +4% |
| Net profit | DKK -3,2M | -121% |
| Total assets | DKK 85,3M | -8% |
| Equity | DKK 26,8M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.364 | 4.078 | 4.425 | 5.013 | 4.484 | 4.300 | 4.419 | 4.598 | 4.642 | 4.821 | 5.129 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.672 | 4.039 | 4.163 | 4.663 | 4.203 | 3.987 | 4.025 | 4.369 | 4.389 | 4.541 | 4.734 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.672 | 4.039 | 4.163 | 4.663 | 4.203 | 3.987 | 4.025 | 4.369 | 4.389 | 4.541 | 4.734 |
| Net financials | -5.071 | -4.820 | -4.776 | -9.359 | 5.538 | -2.187 | -3.383 | -7.304 | -336 | -7.633 | -667 |
| Profit before tax | 2.687 | -676 | -7.941 | -1.585 | -1.353 | 3.471 | 1.914 | 2.723 | -462 | 15.157 | -3.207 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 2.687 | -676 | -7.941 | -1.585 | -1.353 | 3.471 | 1.914 | 2.723 | -462 | 15.157 | -3.207 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 79.876 | 78.615 | 75.601 | 79.821 | 68.652 | 70.466 | 71.957 | 78.012 | 73.576 | 92.540 | 85.313 |
| Equity | -7.073 | -5.548 | -11.290 | -10.158 | -9.552 | -2.903 | 2.123 | 7.694 | 9.851 | 27.655 | 26.791 |
| Long-term debt | 84.508 | 79.912 | 82.939 | 84.623 | 72.426 | 69.197 | 65.934 | 66.558 | 60.091 | 60.861 | 54.234 |
| Short-term debt | 2.440 | 4.252 | 3.951 | 5.356 | 5.779 | 4.172 | 3.899 | 3.760 | 3.634 | 4.024 | 4.288 |
| Total debt | 86.949 | 84.164 | 86.890 | 89.979 | 78.205 | 73.369 | 69.833 | 70.318 | 63.725 | 64.885 | 58.522 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Unofficial title | Unofficial title | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 15.0% | 15.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 15.0% | 15.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2005 | |
| Individual | 15.0% | 15.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 15.0% | 15.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Schlichter | Unofficial title | 0 companies |
| Antony Ashton | Board of Directors | 0 companies |