| Revenue | DKK 4,4M | +10% |
| EBITDA | DKK -5,2M | -230% |
| Net profit | DKK -8,9M | -49% |
| Total assets | DKK 3,8M | -92% |
| Equity | DKK 1,2M | -88% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.077 | 5.177 | 4.970 | 4.806 | 4.742 | 4.887 | 4.865 | 4.915 | 3.985 | 4.399 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.032 | 4.916 | 4.776 | 4.872 | 4.284 | 4.266 | 4.189 | 4.323 | 3.985 | -5.168 |
| Depreciation & amort. | -1.185 | -1.185 | -2.931 | 194 | -782 | -1.185 | -1.185 | -1.185 | -10.081 | -1.307 |
| EBIT | 3.848 | 3.731 | 1.845 | 4.679 | 3.502 | 3.081 | 3.004 | 3.138 | -6.096 | -6.475 |
| Net financials | -4.671 | 2.091 | 1.015 | -278 | -2.054 | -1.515 | -1.990 | -1.496 | -1.523 | -2.051 |
| Profit before tax | -823 | 5.822 | 2.861 | 4.401 | 1.448 | 1.566 | 1.014 | 1.643 | -7.619 | -8.525 |
| Tax | -226 | -0 | 345 | 968 | 319 | 345 | 223 | 361 | -1.676 | 342 |
| Net profit | -597 | 5.822 | 2.515 | 3.432 | 1.130 | 1.222 | 791 | 1.281 | -5.943 | -8.867 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 57.714 | 56.556 | 57.588 | 54.757 | 59.786 | 54.998 | 56.389 | 52.693 | 47.539 | 3.833 |
| Equity | 7.808 | 13.630 | 16.145 | 19.578 | 20.707 | 21.929 | 19.720 | 16.001 | 10.058 | 1.192 |
| Long-term debt | 8.356 | 8.356 | 8.356 | 8.356 | 31.515 | 30.735 | 33.471 | 33.828 | 34.085 | 0 |
| Short-term debt | 41.550 | 34.570 | 33.087 | 26.736 | 7.564 | 1.584 | 2.225 | 1.529 | 3.396 | 2.641 |
| Total debt | 49.906 | 42.926 | 41.443 | 35.092 | 39.079 | 32.319 | 35.696 | 35.357 | 37.481 | 2.641 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2016 | — | — |
BJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
KL Management | Management | 2019 | — | — |
CS Management | Management | 2007 | — | — |
NE Founder | Founder | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Per Morten Kiil | Management | 0 companies |
| Benjamin Julius Segalman | Chief Executive Officer | 0 companies |
| Kirk Lawernce Lindstrom | Management | 0 companies |
| Christian Stray | Management | 0 companies |
| NLI EIENDOMSINVEST AS | Founder | 0 companies |