| Revenue | DKK 188K | -31% |
| EBITDA | DKK 188K | -31% |
| Net profit | DKK -14K | -1877% |
| Total assets | DKK 2,7M | -49% |
| Equity | DKK 1,6M | -4% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 328 | 432 | 365 | 446 | 433 | 390 | 415 | 365 | 273 | 188 |
| Staff expenses | -0 | -0 | -0 | -0 | -12 | -42 | -58 | -0 | -0 | -0 |
| EBITDA | 328 | 432 | 365 | 446 | 421 | 348 | 357 | 365 | 273 | 188 |
| Depreciation & amort. | 43 | 107 | -137 | -142 | -139 | -132 | -132 | -132 | -129 | -11 |
| EBIT | 286 | 325 | 228 | 304 | 282 | 216 | 225 | 234 | 144 | 177 |
| Net financials | -194 | -401 | 76 | -72 | -105 | -129 | -53 | -54 | -125 | -68 |
| Profit before tax | 91 | -76 | 304 | 232 | 177 | 87 | 172 | 180 | 18 | 109 |
| Tax | 13 | 35 | 1 | 40 | 39 | 22 | 38 | 40 | 19 | 123 |
| Net profit | 78 | -111 | 303 | 192 | 138 | 65 | 134 | 140 | -1 | -14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.443 | 6.199 | 6.344 | 6.285 | 6.138 | 5.565 | 5.433 | 5.315 | 5.197 | 2.653 |
| Equity | 1.209 | 1.098 | 1.400 | 1.494 | 1.532 | 1.597 | 1.647 | 1.681 | 1.626 | 1.557 |
| Long-term debt | 3.427 | 3.270 | 3.110 | 2.947 | 2.961 | 2.805 | 2.402 | 2.216 | 2.028 | 0 |
| Short-term debt | 1.761 | 1.750 | 1.744 | 1.698 | 1.645 | 1.162 | 1.141 | 1.134 | 1.242 | 1.096 |
| Total debt | 5.188 | 5.020 | 4.853 | 4.645 | 4.606 | 3.968 | 3.542 | 3.350 | 3.270 | 1.096 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Unofficial title | Unofficial title | 2021 | — | — |
TH Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Elbrønd | Unofficial title | 0 companies |
| Tina Holm Hansen | Management | 0 companies |