| Revenue | DKK 710 | +3% |
| EBITDA | DKK -33K | +5% |
| Net profit | DKK 160K | +1893% |
| Total assets | DKK 1,2M | +0% |
| Equity | DKK 1,1M | +16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 277 | 191 | 675 | 849 | 572 | 816 | 753 | 190 | 33 | 5 | 3 | 1 | 1 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 277 | 191 | 331 | 462 | 409 | 518 | 429 | 1.132 | 876 | -56 | -31 | -35 | -33 |
| Depreciation & amort. | 144 | 144 | -144 | -119 | -112 | -87 | -62 | -70 | -23 | -3 | -3 | -3 | -3 |
| EBIT | 133 | 46 | 187 | 343 | 296 | 432 | 367 | 1.062 | 852 | -59 | -34 | -38 | -36 |
| Net financials | -266 | -133 | -124 | -102 | -68 | -37 | -32 | -77 | -5 | 7 | 18 | 30 | 214 |
| Profit before tax | -133 | -86 | 62 | 241 | 229 | 394 | 335 | 1.032 | 853 | -55 | -18 | -9 | 178 |
| Tax | -0 | -0 | -0 | -0 | -0 | 195 | 65 | 310 | 243 | 0 | 0 | -0 | 18 |
| Net profit | -133 | -86 | 62 | 241 | 229 | 199 | 270 | 722 | 610 | -55 | -18 | -9 | 160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.971 | 4.703 | 4.546 | 4.061 | 3.949 | 2.806 | 2.868 | 3.251 | 1.873 | 1.197 | 1.192 | 1.185 | 1.180 |
| Equity | -578 | -664 | -602 | -361 | -132 | 67 | 337 | 1.059 | 1.670 | 1.010 | 993 | 984 | 1.144 |
| Long-term debt | 5.225 | 5.053 | 5.021 | 4.356 | 3.850 | 2.402 | 2.334 | 159 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 324 | 315 | 126 | 67 | 231 | 337 | 196 | 2.033 | 203 | 187 | 200 | 201 | 36 |
| Total debt | 5.549 | 5.367 | 5.148 | 4.422 | 4.081 | 2.739 | 2.531 | 2.192 | 203 | 187 | 200 | 201 | 36 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DA Management | Management | 2007 | — | — |
SC Management | Management | 2007 | — | — |
MV Management | Management | 2007 | — | — |
FV Management | Management | 2007 | — | — |
JK Management | Management | 2014 | — | — |
PT Management | Management | 2013 | — | — |
SM Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Arthur Karpantschof Reece | Management | 0 companies |
| Scott Campbell Macaw | Management | 0 companies |
| Mathieu Vincent Henri-Francois Pouletty | Management | 0 companies |
| Fabrice Vial | Management | 0 companies |
| Jørgen Kvist Hansen | Management | 0 companies |
| Per Torben Ellebo | Management | 0 companies |
| Søren Meiling | Management | 0 companies |