| Revenue | DKK 1,1M | -92% |
| EBITDA | DKK 1,1M | -92% |
| Net profit | DKK -1,1M | -109% |
| Total assets | DKK 6,2M | -39% |
| Equity | DKK 2,9M | -53% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.873 | 4.252 | 5.990 | 2.816 | 1.716 | 2.996 | 2.301 | 2.580 | 2.641 | 2.566 | 4.249 | 14.507 | 1.097 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.246 | 2.637 | 4.153 | 2.816 | 1.716 | 2.996 | 2.301 | 2.580 | 2.641 | 2.566 | 4.249 | 14.507 | 1.097 |
| Depreciation & amort. | -2.167 | -2.167 | -2.173 | -2.371 | -2.371 | -2.371 | -2.371 | -2.371 | -2.173 | -2.173 | -2.173 | -2.173 | -2.173 |
| EBIT | 1.078 | 470 | 1.979 | 445 | -655 | 625 | -69 | 209 | 468 | 393 | 2.076 | 12.333 | -1.076 |
| Net financials | -2.059 | -1.914 | -1.926 | 399 | -746 | -615 | -488 | -358 | -145 | -227 | -39 | -97 | -29 |
| Profit before tax | -981 | -1.444 | 53 | 845 | -1.401 | 11 | -557 | -149 | 323 | 166 | 2.037 | 12.236 | -1.105 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -981 | -1.444 | 53 | 845 | -1.401 | 11 | -557 | -149 | 323 | 166 | 2.037 | 12.236 | -1.105 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.641 | 30.667 | 29.352 | 25.894 | 23.119 | 21.212 | 18.758 | 16.970 | 14.090 | 12.099 | 10.164 | 10.267 | 6.218 |
| Equity | -1.522 | -2.541 | 2.578 | 3.823 | 3.029 | 4.440 | 4.133 | 4.284 | 3.858 | 3.124 | 2.860 | 6.096 | 2.892 |
| Long-term debt | 32.478 | 30.529 | 20.520 | 17.958 | 15.114 | 12.540 | 9.819 | 8.177 | 4.465 | 5.205 | 3.718 | 0 | 0 |
| Short-term debt | 2.587 | 2.515 | 6.070 | 3.685 | 3.999 | 3.169 | 3.722 | 3.014 | 3.869 | 2.040 | 2.133 | 2.332 | 1.529 |
| Total debt | 35.065 | 33.044 | 26.590 | 21.643 | 19.114 | 15.710 | 13.542 | 11.191 | 8.333 | 7.245 | 5.851 | 2.332 | 1.529 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2016 | |
| Individual | 20.0% | 20.0% | 2016 | |
| Individual | 15.0% | 15.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 10.0% | 15.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Lexner | Board of Directors | 0 companies |
| Henrik Bøge Mikkelsen | Chairman | 0 companies |