| Revenue | DKK 290K | -89% |
| EBITDA | DKK 290K | -53% |
| Net profit | DKK -161K | -165% |
| Total assets | DKK 9,2M | +2% |
| Equity | DKK -2,9M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 232 | 251 | 52 | 210 | 177 | 151 | 167 | 217 | 1.555 | 960 | 211 | 2.731 | 290 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 232 | 251 | 52 | 210 | 177 | 151 | 167 | 217 | 1.555 | 960 | 211 | 623 | 290 |
| Depreciation & amort. | 112 | -112 | -156 | -154 | -156 | -159 | -158 | -119 | -119 | -55 | -53 | -107 | -53 |
| EBIT | 120 | 139 | -105 | 57 | 20 | -8 | 9 | 98 | 1.436 | 906 | 158 | 516 | 237 |
| Net financials | -548 | -572 | -601 | -597 | -631 | -657 | -271 | -136 | -135 | -120 | -105 | -314 | -418 |
| Profit before tax | -214 | -433 | -706 | -540 | -611 | -665 | -262 | -38 | 1.300 | 785 | 52 | 202 | -181 |
| Tax | 107 | -114 | -148 | -133 | -141 | -146 | -58 | -8 | 286 | 173 | 12 | -47 | -19 |
| Net profit | -321 | -319 | -558 | -407 | -470 | -519 | -205 | -29 | 1.014 | 613 | 41 | 248 | -161 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.571 | 10.181 | 9.876 | 9.425 | 9.337 | 9.360 | 9.040 | 8.896 | 9.713 | 7.740 | 7.677 | 8.986 | 9.162 |
| Equity | -2.182 | -2.501 | -3.059 | -3.466 | -3.935 | -4.454 | -4.659 | -4.688 | -3.674 | -3.061 | -3.020 | -2.772 | -2.937 |
| Long-term debt | 122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.631 | 12.682 | 12.935 | 12.890 | 13.272 | 13.814 | 13.699 | 13.584 | 13.387 | 10.801 | 10.697 | 11.758 | 12.099 |
| Total debt | 11.753 | 12.682 | 12.935 | 12.890 | 13.272 | 13.814 | 13.699 | 13.584 | 13.387 | 10.801 | 10.697 | 11.758 | 12.099 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2024 | — | — |
AK Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
EOS 2000 ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Per Michael Olsen | Management | 0 companies |
| Arne Kirkegaard Mouritsen | Management | 0 companies |