| Revenue | DKK 851K | +21% |
| EBITDA | DKK 694K | +4294% |
| Net profit | DKK 750K | +282% |
| Total assets | DKK 15,2M | +7% |
| Equity | DKK 9,7M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 773 | 731 | 775 | 840 | 839 | 826 | 817 | 819 | 805 | 828 | 722 | 705 | 851 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 687 | 587 | 704 | -424 | 1.258 | 556 | 399 | 5 | 686 | 55 | -111 | -17 | 694 |
| Depreciation & amort. | -0 | -2.251 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 687 | -1.664 | 704 | -424 | 1.258 | 556 | 399 | 5 | 686 | 55 | -111 | -17 | 694 |
| Net financials | -725 | -507 | -641 | -1.270 | 681 | -167 | -295 | -702 | 20 | -654 | -874 | -1.116 | -624 |
| Profit before tax | -37 | -2.171 | 63 | 2.779 | 1.437 | 45 | 190 | 871 | -239 | 1.145 | -152 | -411 | 750 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -37 | -2.171 | 63 | 2.779 | 1.437 | 45 | 190 | 871 | -239 | 1.145 | -152 | -411 | 750 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.770 | 12.585 | 13.213 | 16.343 | 15.752 | 15.061 | 14.982 | 15.767 | 14.749 | 15.668 | 15.035 | 14.148 | 15.173 |
| Equity | 2.293 | 572 | 806 | 3.945 | 5.896 | 6.190 | 6.630 | 7.501 | 7.262 | 8.677 | 8.702 | 8.641 | 9.714 |
| Long-term debt | 11.609 | 11.339 | 11.654 | 4.142 | 17.438 | 16.129 | 14.771 | 14.192 | 12.358 | 11.818 | 5.170 | 4.658 | 4.210 |
| Short-term debt | 869 | 675 | 754 | 10.242 | 1.052 | 716 | 874 | 1.075 | 1.209 | 980 | 1.162 | 849 | 1.249 |
| Total debt | 12.478 | 12.014 | 12.407 | 12.398 | 9.857 | 8.871 | 8.352 | 8.266 | 7.487 | 6.991 | 6.333 | 5.507 | 5.459 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PRIUS MANAGEMENT ApS | Company | 15.0% | 15.0% | 2016 |
K/S FOCUS-BROMLEY | Company | 15.0% | 15.0% | 2016 |
| Individual | 15.0% | 15.0% | 2008 | |
| Individual | 15.0% | 15.0% | 2008 | |
| Individual | 15.0% | 15.0% | 2008 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2008 | |
| Individual | 5.0% | 5.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Olsen | Board of Directors | 0 companies |
| Ole Finn Ravn Pedersen | Board of Directors | 0 companies |
| Thorbjørn Christian Hævdholm | Board of Directors | 0 companies |
| James Jensen | Chairman | 0 companies |