| Revenue | — | — |
| EBITDA | DKK -9K | +0% |
| Net profit | DKK 24,7M | -11% |
| Total assets | DKK 324,8M | +11% |
| Equity | DKK 187M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -23 | -22 | -18 | -19 | -18 | -18 | -9 | — | -9 | -9 | -9 | -9 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -23 | -22 | -18 | -19 | -18 | -18 | -9 | — | -9 | -9 | -9 | -9 |
| Net financials | -3.416 | -4.899 | -9.359 | 9.521 | -13.304 | -27.849 | 17.577 | 0 | -4.643 | -1.949 | 26.916 | 23.211 |
| Profit before tax | -1.719 | -4.921 | -9.377 | 9.502 | -13.322 | -27.867 | 17.568 | — | -4.652 | -1.958 | 26.907 | 23.202 |
| Tax | 860 | -5.814 | -2.158 | -2.343 | -2.096 | -1.757 | -1.034 | -0 | -913 | -870 | -1.036 | -1.544 |
| Net profit | -2.579 | 893 | -7.219 | 11.845 | -11.226 | -26.109 | 18.601 | — | -3.739 | -1.088 | 27.943 | 24.747 |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 269.658 | 275.494 | 276.253 | 245.673 | 238.779 | 217.478 | 239.116 | 0 | 275.894 | 260.494 | 293.230 | 324.823 |
| Equity | 103.891 | 104.784 | 90.455 | 54.320 | 42.994 | 76.964 | 95.194 | — | 134.929 | 134.128 | 162.154 | 186.964 |
| Long-term debt | 0 | 168.000 | 168.000 | 168.000 | 168.000 | 140.000 | 140.000 | 0 | 120.000 | 120.000 | 120.000 | 80.000 |
| Short-term debt | 165.767 | 2.710 | 17.798 | 23.353 | 27.785 | 515 | 3.923 | 0 | 20.965 | 6.366 | 11.076 | 57.859 |
| Total debt | 165.767 | 170.710 | 185.798 | 191.353 | 195.785 | 140.515 | 143.923 | 0 | 140.965 | 126.366 | 131.076 | 137.859 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2005 | — | — |
PV Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
OM Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Audit | 2005 | — | — | |
GP Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Per Vinge Frederiksen | Chief Executive Officer | 0 companies |
| Ole Møller Hansen | Chief Executive Officer | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Godefridus Peter Franciscus Beurskens | Chief Executive Officer | 0 companies |