| Revenue | DKK 730K | +6% |
| EBITDA | DKK 1,6M | +55% |
| Net profit | DKK -119K | +68% |
| Total assets | DKK 10,6M | +18% |
| Equity | DKK -13,1M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.705 | 1.648 | 1.751 | 1.900 | 1.520 | 1.468 | 1.448 | 1.547 | 627 | 709 | 661 | 686 | 730 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.495 | 1.464 | 1.520 | 1.621 | -13.022 | 639 | 178 | 2.357 | -1.307 | 1.795 | 562 | 1.009 | 1.560 |
| Depreciation & amort. | -259 | -259 | -259 | -259 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -259 | -259 |
| EBIT | 1.237 | 1.206 | 1.261 | 1.363 | -13.022 | 639 | 178 | 2.357 | -1.307 | 1.795 | 562 | 750 | 1.301 |
| Net financials | -1.231 | -1.194 | -1.043 | -1.019 | -404 | -438 | -631 | -467 | -428 | -939 | -554 | -1.124 | -1.421 |
| Profit before tax | -550 | -693 | -481 | -415 | -13.426 | 201 | -453 | 1.890 | -1.735 | 856 | -1.409 | -374 | -119 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -550 | -693 | -481 | -415 | -13.426 | 201 | -453 | 1.890 | -1.735 | 856 | -1.409 | -374 | -119 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.581 | 29.538 | 30.261 | 30.675 | 12.217 | 10.648 | 9.279 | 11.053 | 8.243 | 10.960 | 8.475 | 9.015 | 10.630 |
| Equity | -555 | -945 | -1.172 | -1.334 | -14.506 | -14.051 | -14.250 | -11.838 | -13.376 | -11.681 | -12.768 | -12.948 | -13.061 |
| Long-term debt | 31.630 | 29.997 | 31.018 | 31.481 | 1.782 | 1.641 | 1.522 | 124 | 125 | 126 | 127 | 128 | 129 |
| Short-term debt | 506 | 486 | 415 | 528 | 24.941 | 23.058 | 22.007 | 22.768 | 21.494 | 22.515 | 21.116 | 21.835 | 23.562 |
| Total debt | 32.137 | 30.483 | 31.433 | 32.008 | 26.722 | 24.699 | 23.529 | 22.892 | 21.619 | 22.641 | 21.243 | 21.963 | 23.691 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2006 | |
DOK HOLDING A/S | Company | 10.0% | 10.0% | 2019 |
VSZ ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 5.0% | 5.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Susan Christiansen Gullitsø | Board of Directors | 0 companies |
| Morten Olsen | Board of Directors | 0 companies |
| Trine Røssel | Board of Directors | 0 companies |
| Peter Vedelby Larsen | Chairman | 0 companies |
| Jakob Lee Jensen | Chairman | 0 companies |
| James Jensen | Chairman | 0 companies |