| Revenue | DKK -86K | -1% |
| EBITDA | DKK -108K | -25% |
| Net profit | DKK -166K | -2% |
| Total assets | DKK 264K | -38% |
| Equity | DKK -2,7M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 230 | 291 | 456 | 425 | 405 | 371 | 249 | 576 | -220 | -167 | -137 | -87 | -86 |
| Staff expenses | -0 | -118 | -410 | -374 | -372 | -372 | -284 | -246 | -365 | -399 | -1 | -0 | -0 |
| EBITDA | -79 | 173 | 14 | 51 | 33 | -0 | -35 | 330 | -996 | -566 | -139 | -87 | -108 |
| Depreciation & amort. | -95 | -96 | -96 | -85 | -85 | -85 | -85 | -0 | -0 | -19 | -19 | -19 | -0 |
| EBIT | -174 | 77 | -82 | -34 | -52 | -85 | -120 | 330 | -996 | -584 | -157 | -105 | -108 |
| Net financials | -194 | -152 | -155 | -157 | -107 | -110 | -57 | -76 | -76 | -88 | -62 | -58 | -58 |
| Profit before tax | -367 | 83 | -237 | -192 | -159 | -195 | -177 | 181 | -1.072 | -672 | -219 | -163 | -166 |
| Tax | -317 | 79 | 29 | -35 | -27 | -23 | -51 | 343 | -149 | -21 | -0 | -0 | -0 |
| Net profit | -51 | 4 | -266 | -156 | -132 | -172 | -126 | -162 | -923 | -651 | -219 | -163 | -166 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.454 | 5.628 | 5.584 | 5.529 | 5.500 | 5.407 | 5.229 | 5.420 | 4.539 | 765 | 556 | 425 | 264 |
| Equity | 402 | 406 | 140 | -16 | -148 | -321 | -447 | -609 | -1.532 | -2.183 | -2.402 | -2.565 | -2.732 |
| Long-term debt | 0 | 66 | 66 | 66 | 66 | 66 | 66 | 38 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.052 | 5.156 | 5.304 | 5.401 | 5.531 | 5.590 | 5.588 | 5.987 | 6.071 | 2.949 | 2.958 | 2.990 | 2.995 |
| Total debt | 5.052 | 5.222 | 5.370 | 5.467 | 5.597 | 5.656 | 5.654 | 6.025 | 6.071 | 2.949 | 2.958 | 2.990 | 2.995 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THEMSEN HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Bjørklund Themsen | Management | 0 companies |