| Revenue | DKK 628K | -31% |
| EBITDA | DKK 235K | -62% |
| Net profit | DKK -67K | -291% |
| Total assets | DKK 1,4M | -3% |
| Equity | DKK -73K | -1115% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.619 | 1.574 | 926 | 1.177 | 583 | 1.198 | 570 | 680 | 643 | 846 | 274 | 914 | 628 |
| Staff expenses | -528 | -759 | -649 | -638 | -675 | -759 | -179 | -204 | -454 | -167 | -415 | -283 | -376 |
| EBITDA | 1.091 | 795 | 277 | 538 | -92 | 439 | 391 | 477 | 189 | 653 | -141 | 623 | 235 |
| Depreciation & amort. | 470 | -477 | -606 | -170 | -430 | -239 | -273 | -294 | -362 | -387 | -382 | -314 | -180 |
| EBIT | 620 | 318 | -329 | 368 | -522 | 200 | 118 | 183 | -173 | 266 | -523 | 309 | 55 |
| Net financials | -104 | -70 | -51 | -48 | -82 | -39 | -66 | -69 | -80 | -51 | -45 | -273 | -122 |
| Profit before tax | 516 | 248 | -263 | 320 | -604 | 162 | 52 | 114 | -253 | 215 | -568 | 35 | -67 |
| Tax | 156 | 48 | 58 | 91 | -132 | -7 | 12 | 26 | -55 | 47 | -49 | -0 | -0 |
| Net profit | 360 | 199 | -321 | 229 | -472 | 169 | 40 | 88 | -198 | 168 | -519 | 35 | -67 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.246 | 2.911 | 2.918 | 2.492 | 2.192 | 2.723 | 2.539 | 2.457 | 2.156 | 1.987 | 1.629 | 1.446 | 1.396 |
| Equity | 1.262 | 1.365 | 947 | 1.077 | 658 | 621 | 595 | 613 | 310 | 478 | -41 | -6 | -73 |
| Long-term debt | 671 | 571 | 432 | 430 | 862 | 1.508 | 646 | 537 | 1.314 | 1.242 | 1.174 | 1.105 | 1.035 |
| Short-term debt | 956 | 672 | 1.294 | 674 | 646 | 1.330 | 1.267 | 1.251 | 530 | 218 | 497 | 347 | 434 |
| Total debt | 1.627 | 1.243 | 1.726 | 1.104 | 1.508 | 2.838 | 1.913 | 1.788 | 1.844 | 1.460 | 1.671 | 1.452 | 1.470 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Vindriis | Board of Directors | 0 companies |
| Henrik Rasmussen | Board of Directors | 0 companies |
| Lotte Bendtsen Pedersen | Board of Directors | 0 companies |
| Gunner Pedersen | Board of Directors | 0 companies |