| Revenue | DKK 27K | -66% |
| EBITDA | DKK 27K | -66% |
| Net profit | DKK -47K | -390% |
| Total assets | DKK 1,2M | -5% |
| Equity | DKK 89K | -35% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 52 | 107 | 108 | 118 | 95 | 153 | 6 | 97 | 104 | 98 | 8 | 72 | 79 | 27 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 52 | 107 | 108 | 118 | 95 | 153 | 6 | 97 | 104 | 98 | 8 | 72 | 79 | 27 |
| Depreciation & amort. | 28 | 44 | 44 | 44 | 44 | -44 | -44 | -44 | -49 | -44 | -44 | -44 | -44 | -44 |
| EBIT | 24 | 63 | 63 | 73 | 51 | 109 | -38 | 52 | 55 | 54 | -36 | 27 | 35 | -17 |
| Net financials | -49 | -67 | -58 | -62 | -57 | -91 | -52 | -57 | -46 | -47 | -45 | -45 | -42 | -41 |
| Profit before tax | -25 | -5 | 5 | 12 | -7 | 18 | -91 | -5 | 8 | 6 | -81 | -17 | -7 | -58 |
| Tax | -6 | -1 | 4 | 3 | -1 | 6 | -21 | 0 | 2 | 2 | -18 | 18 | -23 | -11 |
| Net profit | -18 | -3 | 1 | 9 | -5 | 11 | -70 | -5 | 7 | 5 | -63 | -35 | 16 | -47 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.842 | 1.734 | 1.747 | 1.689 | 1.546 | 1.641 | 1.559 | 1.445 | 1.425 | 1.416 | 1.306 | 1.245 | 1.251 | 1.189 |
| Equity | 268 | 265 | 266 | 275 | 270 | 281 | 211 | 206 | 213 | 217 | 154 | 119 | 136 | 89 |
| Long-term debt | 1.361 | 1.296 | 1.227 | 953 | 892 | 995 | 964 | 910 | 878 | 845 | 800 | 767 | 732 | 695 |
| Short-term debt | 212 | 174 | 253 | 461 | 385 | 365 | 384 | 328 | 335 | 352 | 351 | 358 | 384 | 405 |
| Total debt | 1.574 | 1.470 | 1.481 | 1.415 | 1.277 | 1.360 | 1.348 | 1.238 | 1.213 | 1.197 | 1.151 | 1.124 | 1.116 | 1.100 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2009 | — | — |
HJ Management | Management | 2005 | — | — |
TU Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Thorben Uth ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Bronée | Management | 0 companies |
| Hans Jørgen Uth | Management | 0 companies |
| Thorben Uth | Management | 0 companies |