| Revenue | DKK -297K | -26% |
| EBITDA | DKK -6,5M | -173% |
| Net profit | DKK -8M | -209% |
| Total assets | DKK 22,3M | -23% |
| Equity | DKK -13,1M | -157% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.023 | 513 | -266 | 207 | -622 | -459 | -402 | -297 |
| Staff expenses | -348 | -410 | -204 | -215 | -99 | -0 | -0 | -0 |
| EBITDA | 5.853 | 2.344 | -470 | -7 | -708 | 4.041 | -2.402 | -6.547 |
| Depreciation & amort. | 3.920 | 1.120 | -1.941 | -792 | -0 | -0 | -0 | -0 |
| EBIT | 1.933 | 1.224 | -2.411 | -799 | -708 | 4.041 | -2.402 | -6.547 |
| Net financials | -1.255 | -1.200 | -785 | -742 | -1.090 | -825 | -910 | -1.155 |
| Profit before tax | 678 | 24 | -3.195 | -1.541 | -1.798 | 3.216 | -3.312 | -7.701 |
| Tax | -0 | -0 | -0 | -0 | -732 | 785 | -729 | 269 |
| Net profit | 678 | 24 | -3.195 | -1.541 | -1.066 | 2.431 | -2.583 | -7.971 |
| Item | 2012 | 2013 | 2014 | 2015 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 31.677 | 32.383 | 30.437 | 25.161 | 26.279 | 30.143 | 28.978 | 22.286 |
| Equity | 521 | 1.344 | -2.479 | -3.705 | -4.931 | -2.500 | -5.083 | -13.054 |
| Long-term debt | 26.218 | 26.360 | 23.175 | 20.024 | 25.722 | 25.705 | 26.247 | 19.083 |
| Short-term debt | 4.938 | 4.679 | 9.741 | 8.842 | 5.489 | 6.831 | 7.814 | 16.257 |
| Total debt | 31.155 | 31.039 | 32.916 | 28.866 | 31.211 | 32.536 | 34.061 | 35.340 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
JE Unofficial title | Unofficial title | 2021 | — | — |
HD Management | Management | 2016 | — | — |
FP Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Herluf Trolles Invest ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Lyng Christiansen | Chief Executive Officer | 0 companies |
| Jens Erik Kjær Gravengaard | Unofficial title | 0 companies |
| Henrik Dons Blædel | Management | 0 companies |
| Flemming Petersen | Chief Executive Officer | 0 companies |
| Helle Mosegaard Gede | Board of Directors | 0 companies |