| Revenue | DKK 353K | -217% |
| EBITDA | DKK 353K | +217% |
| Net profit | DKK -46K | +93% |
| Total assets | DKK 6,3M | +4% |
| Equity | DKK -1,3M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -8 | 578 | -78 | 111 | 158 | 305 | 99 | 385 | -302 | 353 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -7 | -8 | -8 | 502 | -145 | 44 | 158 | 305 | 99 | 385 | -302 | 353 |
| Depreciation & amort. | -0 | -0 | -0 | 12 | -147 | -147 | -147 | -147 | -147 | -147 | -147 | -147 | -147 |
| EBIT | -8 | -7 | -8 | -20 | 355 | -292 | -103 | 11 | 158 | -48 | 238 | -449 | 206 |
| Net financials | -3 | -8 | -7 | 839 | -160 | -147 | -151 | -152 | -209 | -222 | -231 | -232 | -237 |
| Profit before tax | -11 | -14 | -14 | 819 | 195 | -438 | -254 | -141 | -51 | -270 | 7 | -681 | -31 |
| Tax | -0 | -0 | -0 | -0 | 20 | 10 | 28 | 57 | -0 | -0 | -0 | -0 | 15 |
| Net profit | -11 | -14 | -14 | 819 | 156 | -448 | -281 | -198 | -51 | -270 | 7 | -681 | -46 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 | 0 | 5 | 6.436 | 6.889 | 6.712 | 6.628 | 6.047 | 6.222 | 6.164 | 6.430 | 6.061 | 6.327 |
| Equity | -470 | -345 | -359 | 483 | 639 | 192 | -90 | -288 | -339 | -609 | -602 | -1.279 | -1.325 |
| Long-term debt | 0 | 0 | 0 | 5.899 | 6.062 | 6.446 | 6.671 | 6.267 | 6.472 | 6.693 | 6.907 | 7.147 | 7.447 |
| Short-term debt | 471 | 345 | 364 | 54 | 72 | 40 | 39 | 68 | 89 | 80 | 112 | 193 | 180 |
| Total debt | 471 | 345 | 364 | 5.952 | 6.133 | 6.485 | 6.710 | 6.335 | 6.561 | 6.773 | 7.019 | 7.340 | 7.627 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2007 | — | — |
MG Management | Management | 2019 | — | — |
PM Management | Management | 2013 | — | — |
BT Management | Management | 2007 | — | — |
PG Management | Management | 2015 | — | — |
ND Management | Management | 2022 | — | — |
Jv Management | Management | 2015 | — | — |
DW Management | Management | 2015 | — | — |
AN Management | Management | 2022 | — | — |
BP Management | Management | 2007 | — | — |
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 |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Magnus Glissmann Bojer-Larsen | Management | 0 companies |
| Per Martin Bruck | Management | 0 companies |
| Berdon Tangen Sønderland | Management | 0 companies |
| Peter Gustaf Lindbom | Management | 0 companies |
| Niels Didrich Buch | Management | 0 companies |
| Jochem van Rijn | Management | 0 companies |
| Dannie Wai | Management | 0 companies |
| Anders Nyboe Andersen | Management | 0 companies |
| Bjørn Petter Bjørgo | Management | 0 companies |