| Revenue | DKK 85K | +27% |
| EBITDA | DKK 85K | +27% |
| Net profit | DKK 3K | +119% |
| Total assets | DKK 1,3M | +1% |
| Equity | DKK -732K | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -33 | -39 | -57 | -68 | -8 | 85 | 31 | 35 | 75 | 44 | 90 | 67 | 85 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -33 | -39 | -57 | -68 | -8 | 85 | 31 | 35 | 75 | 44 | 90 | 67 | 85 |
| Depreciation & amort. | -0 | -3 | -11 | -0 | -15 | -15 | -15 | -30 | -30 | -30 | -30 | -30 | -30 |
| EBIT | -33 | -42 | -68 | -68 | -23 | 70 | 16 | 5 | 45 | 14 | 60 | 37 | 55 |
| Net financials | -71 | -71 | -64 | -93 | -73 | -60 | -30 | -11 | -5 | -10 | -9 | -55 | -51 |
| Profit before tax | -104 | -113 | -132 | -161 | -96 | 9 | -14 | -6 | 39 | 3 | 51 | -19 | 3 |
| Tax | -26 | -12 | -29 | 146 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -78 | -100 | -103 | -307 | -96 | 9 | -14 | -6 | 39 | 3 | 51 | -19 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.138 | 1.228 | 1.232 | 1.069 | 1.049 | 762 | 752 | 1.426 | 1.444 | 1.404 | 1.353 | 1.311 | 1.318 |
| Equity | -193 | -293 | -396 | -704 | -800 | -790 | -804 | -810 | -771 | -768 | -716 | -735 | -732 |
| Long-term debt | 608 | 608 | 608 | 608 | 608 | 608 | 608 | 1.172 | 1.084 | 1.041 | 998 | 976 | 947 |
| Short-term debt | 724 | 913 | 1.020 | 1.165 | 1.242 | 945 | 949 | 1.065 | 1.131 | 1.130 | 1.071 | 1.070 | 1.103 |
| Total debt | 1.331 | 1.521 | 1.628 | 1.772 | 1.849 | 1.552 | 1.556 | 2.237 | 2.215 | 2.171 | 2.069 | 2.046 | 2.050 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2005 | — | — |
TD Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THOMAS DALGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Thomas Dalgaard | Management | 0 companies |