| Revenue | DKK -15K | -3% |
| EBITDA | DKK -15K | +73% |
| Net profit | DKK -5K | +86% |
| Total assets | DKK 1,3M | +2% |
| Equity | DKK 582K | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -18 | -20 | -18 | -19 | -19 | -20 | -19 | -19 | -19 | -18 | -20 | -15 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -21 | -18 | -20 | -18 | -19 | -19 | -20 | -19 | -19 | -19 | -18 | -20 | -55 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -21 | -18 | -20 | -18 | -19 | -19 | -20 | -19 | -19 | -19 | -18 | -20 | -55 | -15 |
| Net financials | 317 | 97 | 395 | 93 | 103 | 0 | -4 | 151 | 1 | 149 | 238 | 2 | 7 | 8 |
| Profit before tax | 296 | 79 | 375 | 75 | 85 | -19 | -24 | 131 | -18 | 130 | 220 | -18 | -48 | -7 |
| Tax | -6 | -4 | -5 | -4 | -4 | -4 | -5 | -4 | -4 | -1 | -4 | -4 | -11 | -1 |
| Net profit | 302 | 83 | 380 | 79 | 89 | -14 | -19 | 135 | -14 | 131 | 224 | -14 | -37 | -5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 929 | 854 | 896 | 875 | 863 | 744 | 875 | 1.028 | 1.080 | 1.092 | 1.116 | 1.137 | 1.241 | 1.267 |
| Equity | 857 | 844 | 884 | 863 | 851 | 733 | 608 | 636 | 511 | 529 | 639 | 625 | 588 | 582 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 256 | 382 | 558 | 552 | 467 | 502 | 549 | 578 |
| Short-term debt | 72 | 10 | 12 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 104 | 107 |
| Total debt | 72 | 10 | 12 | 12 | 12 | 11 | 267 | 392 | 569 | 563 | 477 | 512 | 653 | 685 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2007 | |
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Martin Graff | Chairman | 0 companies |
| Caroline Cecilie Nielsen | Board of Directors | 0 companies |