| Revenue | DKK 572K | +2% |
| EBITDA | DKK 572K | +2% |
| Net profit | DKK 158K | -30% |
| Total assets | DKK 7,3M | -1% |
| Equity | DKK 79K | +201% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 482 | 537 | 542 | 551 | 555 | 566 | 475 | 499 | 462 | 468 | 422 | 561 | 572 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 280 | 235 | 204 | 342 | 406 | 326 | 475 | 499 | 462 | 468 | 422 | 561 | 572 |
| Depreciation & amort. | -101 | -101 | -101 | -101 | -101 | -101 | -67 | -67 | -67 | -67 | -67 | -67 | -67 |
| EBIT | 179 | 134 | 104 | 241 | 305 | 225 | 408 | 432 | 395 | 401 | 355 | 495 | 506 |
| Net financials | -328 | 223 | -313 | 145 | -431 | -194 | -93 | -84 | -83 | -82 | -111 | -198 | -298 |
| Profit before tax | -149 | 357 | -209 | 387 | -126 | 31 | 316 | 348 | 312 | 319 | 244 | 296 | 207 |
| Tax | -31 | 580 | -0 | -0 | -0 | -0 | 15 | -244 | 72 | 73 | 56 | 70 | 49 |
| Net profit | -118 | -223 | -209 | 387 | -126 | 31 | 301 | 593 | 241 | 246 | 188 | 226 | 158 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.917 | 6.224 | 5.763 | 6.027 | 5.354 | 7.290 | 6.348 | 6.836 | 7.057 | 7.211 | 7.272 | 7.366 | 7.329 |
| Equity | -1.731 | -1.954 | -2.163 | -1.777 | -1.903 | -1.874 | -1.573 | -980 | -739 | -493 | -305 | -79 | 79 |
| Long-term debt | 5.569 | 5.031 | 5.014 | 5.017 | 5.103 | 6.894 | 6.719 | 6.705 | 6.607 | 6.479 | 6.320 | 6.184 | 6.015 |
| Short-term debt | 3.079 | 3.147 | 2.912 | 2.786 | 2.154 | 2.269 | 1.186 | 1.111 | 1.190 | 1.225 | 1.258 | 1.261 | 1.234 |
| Total debt | 8.648 | 8.178 | 7.926 | 7.804 | 7.257 | 9.164 | 7.906 | 7.816 | 7.796 | 7.704 | 7.577 | 7.445 | 7.249 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 2007 | — | — |
ML Management | Management | 2007 | — | — |
MS Management | Management | 2017 | — | — |
MS Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STONEHILL ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Mikael Lange Loldrup | Management | 0 companies |
| Marianne Strilau Sachmann | Management | 0 companies |
| Michael Strilau Sachmann | Management | 0 companies |