| Revenue | DKK 616K | +23% |
| EBITDA | DKK 472K | -60% |
| Net profit | DKK 152K | -79% |
| Total assets | DKK 15M | -2% |
| Equity | DKK 4,5M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 181 | 205 | 288 | 136 | 352 | 326 | 479 | 630 | 599 | 432 | 363 | 499 | 616 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 181 | 205 | 185 | 136 | 352 | 630 | 2.362 | -1.251 | 875 | 815 | 653 | 1.173 | 472 |
| Depreciation & amort. | -0 | -106 | -107 | -116 | -338 | -7 | -10 | -10 | -71 | -58 | -64 | -9 | -9 |
| EBIT | 181 | 99 | 78 | 20 | 14 | 623 | 2.352 | -1.260 | 805 | 757 | 589 | 1.164 | 463 |
| Net financials | -186 | -178 | -179 | -193 | -302 | -225 | -211 | -206 | -200 | -75 | -91 | -252 | -248 |
| Profit before tax | -6 | -79 | -101 | -174 | -288 | 399 | 2.141 | -1.466 | 605 | 682 | 499 | 912 | 214 |
| Tax | -1 | -22 | -25 | -54 | -67 | 165 | 413 | -375 | 133 | 150 | 110 | 201 | 62 |
| Net profit | -4 | -57 | -76 | -120 | -221 | 234 | 1.728 | -1.091 | 472 | 532 | 389 | 711 | 152 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.411 | 6.448 | 6.505 | 13.113 | 14.351 | 14.147 | 16.230 | 14.554 | 14.634 | 14.728 | 14.554 | 15.346 | 14.993 |
| Equity | 1.853 | 1.796 | 1.719 | 1.599 | 1.379 | 1.613 | 3.340 | 2.249 | 2.721 | 3.253 | 3.642 | 4.353 | 4.505 |
| Long-term debt | 0 | 0 | 4.648 | 10.992 | 12.579 | 11.690 | 11.431 | 11.394 | 10.918 | 10.365 | 9.668 | 9.332 | 8.650 |
| Short-term debt | 4.485 | 4.554 | 24 | 401 | 305 | 537 | 656 | 429 | 367 | 332 | 357 | 572 | 673 |
| Total debt | 4.485 | 4.554 | 4.672 | 11.394 | 12.884 | 12.228 | 12.087 | 11.823 | 11.285 | 10.697 | 10.025 | 9.904 | 9.323 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Management | Management | 2015 | — | — |
AB Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ABP A/S | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Nina Bøegh-Petersen | Management | 0 companies |
| Allan Bøegh-Petersen | Management | 0 companies |