| Revenue | DKK 66K | -12% |
| EBITDA | DKK 66K | -12% |
| Net profit | DKK 33K | -14% |
| Total assets | DKK 2,2M | -1% |
| Equity | DKK 348K | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 184 | 182 | 190 | 236 | 17 | 75 | 66 |
| Staff expenses | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 143 | 143 | 134 | 236 | 17 | 75 | 66 |
| Depreciation & amort. | -21 | -21 | -21 | -19 | -13 | -14 | -14 |
| EBIT | 121 | 121 | 112 | 217 | 5 | 61 | 52 |
| Net financials | -132 | -140 | -90 | -95 | -22 | -11 | -10 |
| Profit before tax | -10 | -19 | 22 | 122 | -17 | 50 | 42 |
| Tax | -3 | -5 | 5 | 5 | -4 | 12 | 9 |
| Net profit | -8 | -14 | 16 | 117 | -13 | 39 | 33 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 4.272 | 4.243 | 4.247 | 2.279 | 2.235 | 2.210 | 2.190 |
| Equity | 170 | 156 | 172 | 289 | 276 | 315 | 348 |
| Long-term debt | 3.704 | 3.690 | 3.675 | 1.740 | 1.616 | 1.527 | 1.437 |
| Short-term debt | 398 | 397 | 400 | 250 | 343 | 368 | 405 |
| Total debt | 4.102 | 4.088 | 4.075 | 1.990 | 1.959 | 1.895 | 1.843 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2006 | — | — |
VC Management | Management | 2006 | — | — |
CF Unofficial title | Unofficial title | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2006 | |
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 33.3% | 33.3% | 2006 | |
| Individual | 33.3% | 33.3% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Christoffer Fode | Unofficial title | 0 companies |