| Revenue | DKK 945K | +8% |
| EBITDA | DKK -2,7M | -405% |
| Net profit | DKK -3M | -2175% |
| Total assets | DKK 25,1M | -9% |
| Equity | DKK 438K | -87% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 781 | -54 | -70 | 0 | 179 | 424 | 589 | 686 | 824 | 1.015 | 863 | 872 | 945 |
| Staff expenses | -0 | -33 | -0 | -0 | -0 | -99 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 781 | -87 | 883 | 934 | 1.272 | 348 | 589 | 1.288 | 824 | 1.026 | 863 | 872 | -2.661 |
| Depreciation & amort. | -0 | -0 | -17 | -2 | -5 | -4 | -4 | -7 | -6 | -5 | -5 | -5 | -2 |
| EBIT | 781 | -87 | 866 | 932 | 1.267 | 344 | 585 | 1.282 | 818 | 1.021 | 858 | 867 | -2.663 |
| Net financials | -231 | -151 | -113 | -85 | -128 | -325 | -179 | -270 | -318 | -441 | -86 | -679 | -1.194 |
| Profit before tax | 550 | -238 | 753 | 847 | 1.139 | 19 | 406 | 1.012 | 500 | 580 | 772 | 188 | -3.857 |
| Tax | 150 | -86 | 177 | 185 | 252 | 5 | 94 | 223 | 111 | 129 | 171 | 43 | -848 |
| Net profit | 400 | -152 | 576 | 663 | 887 | 15 | 312 | 789 | 389 | 452 | 601 | 145 | -3.009 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.702 | 3.955 | 5.290 | 5.971 | 10.358 | 13.757 | 15.749 | 18.593 | 21.215 | 21.821 | 23.198 | 27.454 | 25.054 |
| Equity | -1.230 | -1.382 | -806 | -143 | 744 | 759 | 1.071 | 1.860 | 2.249 | 2.701 | 3.302 | 3.447 | 438 |
| Long-term debt | 1.344 | 963 | 1.234 | 1.890 | 4.597 | 7.646 | 7.297 | 11.380 | 11.069 | 10.765 | 15.080 | 14.855 | 14.637 |
| Short-term debt | 4.228 | 4.099 | 4.411 | 3.746 | 4.299 | 4.629 | 6.656 | 4.497 | 7.037 | 7.495 | 3.951 | 8.291 | 9.966 |
| Total debt | 5.571 | 5.062 | 5.645 | 5.635 | 8.895 | 12.275 | 13.953 | 15.877 | 18.106 | 18.260 | 19.031 | 23.146 | 24.602 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PT Management | Management | 2005 | — | — |
JC Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Thirup Jørgensen | Management | 0 companies |
| John Christian Nørgaard | Management | 0 companies |