| Revenue | DKK 87K | -63% |
| EBITDA | DKK 213K | -10% |
| Net profit | DKK 172K | -4% |
| Total assets | DKK 2,4M | +12% |
| Equity | DKK 734K | +31% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 45 | -110 | -4 | 87 | 89 | 90 | 92 | 114 | 236 | 87 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 45 | -110 | 60 | 87 | 89 | 90 | 92 | 114 | 236 | 213 |
| Depreciation & amort. | -20 | -20 | 32 | -93 | -18 | -19 | -18 | -26 | -17 | -0 |
| EBIT | 25 | -129 | 28 | -6 | 71 | 71 | 74 | 88 | 219 | 213 |
| Net financials | -48 | -51 | -54 | -55 | -39 | -36 | -33 | -32 | -34 | -47 |
| Profit before tax | -23 | -180 | -26 | -61 | 32 | 35 | 41 | 57 | 185 | 166 |
| Tax | -0 | -0 | -55 | 10 | 14 | 12 | 13 | 19 | 6 | -6 |
| Net profit | -23 | -180 | 28 | -71 | 18 | 23 | 28 | 38 | 180 | 172 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.448 | 2.342 | 2.429 | 2.206 | 2.261 | 1.911 | 1.934 | 1.908 | 2.097 | 2.351 |
| Equity | 497 | 317 | 345 | 274 | 293 | 316 | 343 | 381 | 561 | 734 |
| Long-term debt | 33 | 51 | 51 | 51 | 51 | 40 | 55 | 53 | 40 | 11 |
| Short-term debt | 1.918 | 1.975 | 2.033 | 1.880 | 1.918 | 1.556 | 1.536 | 1.474 | 1.496 | 1.606 |
| Total debt | 1.951 | 2.026 | 2.084 | 1.931 | 1.969 | 1.596 | 1.591 | 1.527 | 1.535 | 1.618 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Unofficial title | Unofficial title | 2021 | — | — |
JS Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Boye Kjerulff Kromann | Unofficial title | 0 companies |
| Julie Skaarup Bergstrøm | Management | 0 companies |