| Revenue | DKK 11K | -98% |
| EBITDA | DKK 11K | -98% |
| Net profit | DKK -46K | -117% |
| Total assets | DKK 2,2M | -13% |
| Equity | DKK 797K | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 40 | 100 | 65 | 74 | 79 | 57 | 41 | 76 | 79 | 82 | 64 | 468 | 11 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -73 | -0 | -0 | -0 |
| EBITDA | 40 | 100 | 65 | 74 | 79 | 57 | 41 | 76 | 79 | 9 | 64 | 468 | 11 |
| Depreciation & amort. | -9 | -9 | -9 | -9 | -9 | -9 | -9 | -9 | -9 | -9 | -9 | -9 | -9 |
| EBIT | 31 | 91 | 56 | 65 | 71 | 48 | 32 | 67 | 70 | 0 | 56 | 460 | 2 |
| Net financials | -40 | -23 | -24 | -31 | -28 | -25 | -19 | -20 | -14 | -18 | -25 | -102 | -61 |
| Profit before tax | -8 | 69 | 32 | 34 | 43 | 23 | 13 | 48 | 57 | -18 | 31 | 358 | -59 |
| Tax | 0 | 15 | 8 | 8 | 9 | 5 | 3 | 10 | 12 | 13 | 7 | 79 | -13 |
| Net profit | -8 | 53 | 24 | 26 | 33 | 18 | 10 | 37 | 44 | -31 | 24 | 279 | -46 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.775 | 1.739 | 1.735 | 1.677 | 1.673 | 1.665 | 1.650 | 1.797 | 1.787 | 1.709 | 3.477 | 2.487 | 2.175 |
| Equity | 397 | 379 | 402 | 428 | 462 | 480 | 490 | 527 | 571 | 540 | 564 | 843 | 797 |
| Long-term debt | 1.329 | 1.272 | 1.264 | 1.164 | 1.065 | 1.015 | 945 | 895 | 844 | 794 | 1.822 | 707 | 665 |
| Short-term debt | 31 | 74 | 56 | 73 | 136 | 161 | 208 | 370 | 368 | 372 | 1.089 | 937 | 713 |
| Total debt | 1.360 | 1.346 | 1.320 | 1.237 | 1.201 | 1.177 | 1.153 | 1.264 | 1.212 | 1.166 | 2.912 | 1.644 | 1.378 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RE Management | Management | 2006 | — | — |
TL Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAGILL HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Robert Eoin Magill Madsen | Management | 0 companies |
| Theresa Larsen Rasmussen | Management | 0 companies |