| Revenue | DKK 657K | -34% |
| EBITDA | DKK 657K | -34% |
| Net profit | DKK -999K | -593% |
| Total assets | DKK 21,4M | -17% |
| Equity | DKK 4,3M | -19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -76 | 1.977 | 1.241 | 1.636 | 1.353 | 1.202 | 1.004 | 1.033 | 999 | 657 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -7 | -8 | -76 | 1.757 | 986 | 1.307 | 1.353 | 1.202 | 1.004 | 1.033 | 999 | 657 |
| Depreciation & amort. | -0 | -0 | -0 | 47 | -571 | -573 | -573 | -573 | -573 | -573 | -573 | -573 | -573 |
| EBIT | -8 | -7 | -8 | -124 | 1.186 | 413 | 735 | 780 | 629 | 431 | 460 | 427 | 84 |
| Net financials | -9 | -16 | -10 | 5.372 | -521 | -478 | -463 | -448 | -577 | -612 | -618 | -529 | -1.026 |
| Profit before tax | -17 | -23 | -17 | 5.248 | 664 | -64 | 272 | 333 | 52 | -181 | -157 | -102 | -942 |
| Tax | -0 | -0 | -0 | 0 | 21 | 72 | 33 | 38 | 14 | 18 | -49 | 42 | 57 |
| Net profit | -17 | -23 | -17 | 5.248 | 498 | -137 | 239 | 294 | 38 | -199 | -108 | -144 | -999 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 5 | 27.336 | 27.196 | 27.270 | 27.685 | 23.801 | 24.410 | 24.517 | 25.360 | 25.903 | 21.438 |
| Equity | -944 | -505 | -522 | 4.812 | 5.310 | 5.173 | 5.413 | 5.707 | 5.745 | 5.546 | 5.438 | 5.298 | 4.299 |
| Long-term debt | 0 | 0 | 0 | 21.669 | 20.706 | 21.263 | 21.604 | 17.437 | 18.018 | 18.346 | 18.997 | 341 | 15.544 |
| Short-term debt | 944 | 505 | 528 | 854 | 880 | 826 | 625 | 657 | 647 | 624 | 896 | 20.265 | 1.552 |
| Total debt | 944 | 505 | 528 | 22.523 | 21.586 | 22.089 | 22.273 | 18.095 | 18.665 | 18.971 | 19.893 | 20.606 | 17.096 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2013 | — | — |
SS Management | Management | 2007 | — | — |
MG Management | Management | 2019 | — | — |
BT Management | Management | 2007 | — | — |
BP Management | Management | 2007 | — | — |
ND Management | Management | 2022 | — | — |
Jv Management | Management | 2015 | — | — |
DW Management | Management | 2015 | — | — |
PG Management | Management | 2015 | — | — |
AN Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 66.7% | 66.7% | 2024 | |
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Per Martin Bruck | Management | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| Magnus Glissmann Bojer-Larsen | Management | 0 companies |
| Berdon Tangen Sønderland | Management | 0 companies |
| Bjørn Petter Bjørgo | Management | 0 companies |
| Niels Didrich Buch | Management | 0 companies |
| Jochem van Rijn | Management | 0 companies |
| Dannie Wai | Management | 0 companies |
| Peter Gustaf Lindbom | Management | 0 companies |
| Anders Nyboe Andersen | Management | 0 companies |