| Revenue | DKK 166K | -62% |
| EBITDA | DKK 100K | -66% |
| Net profit | DKK 99K | -66% |
| Total assets | DKK 518K | +19% |
| Equity | DKK 225K | +78% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 149 | 77 | 271 | 50 | 63 | 160 | 82 | -16 | 255 | -47 | -72 | 433 | 166 |
| Staff expenses | -0 | -0 | -0 | -9 | -14 | -97 | -44 | -12 | -19 | -4 | -29 | -139 | -66 |
| EBITDA | 149 | 77 | 271 | 41 | 49 | 63 | 37 | -28 | 236 | -51 | -101 | 294 | 100 |
| Depreciation & amort. | -37 | -37 | -51 | -90 | -102 | -94 | -12 | -39 | -2 | -35 | -39 | -0 | -0 |
| EBIT | 113 | 41 | 220 | -49 | -54 | -31 | 25 | -67 | 234 | -85 | -140 | 294 | 100 |
| Net financials | -5 | -34 | -46 | -36 | -19 | -10 | -31 | -12 | -3 | -14 | -7 | -2 | -1 |
| Profit before tax | 108 | 7 | 174 | -85 | -73 | -41 | -5 | -79 | 231 | -99 | -146 | 292 | 99 |
| Tax | 32 | -5 | 45 | -16 | -16 | -7 | -0 | 42 | -5 | -19 | 59 | -0 | -0 |
| Net profit | 76 | 12 | 129 | -70 | -57 | -34 | -5 | -121 | 236 | -80 | -205 | 292 | 99 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.161 | 1.033 | 2.648 | 2.264 | 1.778 | 1.861 | 1.438 | 1.317 | 1.788 | 1.455 | 1.045 | 437 | 518 |
| Equity | 465 | 477 | 712 | 643 | 585 | 552 | 547 | 425 | 662 | 40 | -165 | 126 | 225 |
| Long-term debt | 0 | 0 | 260 | 260 | 260 | 204 | 167 | 149 | 111 | 711 | 961 | 0 | 187 |
| Short-term debt | 696 | 557 | 1.675 | 1.361 | 933 | 1.105 | 725 | 744 | 1.015 | 704 | 249 | 310 | 106 |
| Total debt | 696 | 557 | 1.935 | 1.621 | 1.193 | 1.309 | 892 | 892 | 1.126 | 1.415 | 1.211 | 310 | 293 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Thorkild Fynbo | Board of Directors | 0 companies |
| Martin Ellemose Jørgensen | Board of Directors | 0 companies |
| Inge Marie Ringgaard | Board of Directors | 0 companies |