| Revenue | DKK -6K | -113% |
| EBITDA | DKK -6K | -113% |
| Net profit | DKK -127K | -1362% |
| Total assets | DKK 3,9M | -1% |
| Equity | DKK -449K | -39% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 62 | 85 | 71 | 109 | 50 | 68 | 91 | 73 | 45 | -6 |
| Staff expenses | -63 | -45 | -15 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -0 | 130 | 55 | 109 | 50 | 68 | 91 | 73 | 45 | -6 |
| Depreciation & amort. | -0 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 |
| EBIT | -0 | 117 | 43 | 97 | 37 | 56 | 78 | 60 | 32 | -19 |
| Net financials | -200 | -60 | -48 | -35 | -33 | -28 | -22 | -19 | -16 | -13 |
| Profit before tax | -200 | 57 | -5 | 62 | 4 | 28 | 56 | 40 | 16 | -32 |
| Tax | -50 | 21 | 9 | 27 | 4 | 9 | 15 | 12 | 6 | 95 |
| Net profit | -150 | 36 | -14 | 35 | 0 | 19 | 41 | 29 | 10 | -127 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.176 | 4.118 | 4.075 | 4.074 | 4.010 | 4.009 | 4.028 | 3.974 | 3.900 | 3.863 |
| Equity | -478 | -442 | -456 | -421 | -421 | -402 | -361 | -332 | -322 | -449 |
| Long-term debt | 1.585 | 1.465 | 1.357 | 1.321 | 1.250 | 1.173 | 1.089 | 1.016 | 943 | 866 |
| Short-term debt | 3.068 | 3.095 | 3.173 | 3.174 | 3.182 | 3.239 | 3.300 | 3.290 | 3.279 | 3.446 |
| Total debt | 4.653 | 4.560 | 4.531 | 4.495 | 4.432 | 4.411 | 4.389 | 4.306 | 4.222 | 4.312 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Management | Management | 2013 | — | — |
PB Management | Management | 2007 | — | — |
PL Management | Management | 2007 | — | — |
VB Management | Management | 2009 | — | — |
Rr | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2007 | |
| Individual | 33.3% | 33.3% | 2007 | |
| Individual | 25.0% | 25.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Jarl Jernes | Management | 0 companies |
| Preben Bang Henriksen | Management | 0 companies |
| Paal Lidi | Management | 0 companies |
| Vidar Berdian Rasmussen | Management | 0 companies |
| Reg. revisor Steen Andersen | Audit | 0 companies |