| Revenue | DKK 670K | -49% |
| EBITDA | DKK -1,4M | -132% |
| Net profit | DKK -1,3M | -143% |
| Total assets | DKK 37,3M | -5% |
| Equity | DKK 10,5M | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.243 | 997 | 1.378 | 1.438 | 1.375 | 1.595 | 1.446 | 1.461 | 712 | 630 | 803 | 1.325 | 670 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 757 | 2.584 | 1.334 | 1.898 | 3.564 | 4.292 | 3.779 | 1.889 | 3.504 | -562 | -553 | 4.392 | -1.401 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 757 | 2.584 | 1.334 | 1.898 | 3.564 | 4.292 | 3.779 | 1.889 | 3.504 | -562 | -553 | 4.392 | -1.401 |
| Net financials | -811 | -675 | -583 | -628 | -579 | -559 | -499 | -583 | -176 | -262 | -317 | -430 | -306 |
| Profit before tax | -54 | 1.909 | 751 | 1.270 | 2.985 | 3.733 | 3.281 | 1.306 | 3.329 | -825 | -870 | 3.963 | -1.708 |
| Tax | -13 | 403 | 179 | 302 | 644 | 821 | 722 | 287 | 725 | -181 | -191 | 875 | -376 |
| Net profit | -40 | 1.506 | 572 | 968 | 2.342 | 2.912 | 2.559 | 1.018 | 2.604 | -643 | -678 | 3.088 | -1.332 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.018 | 26.016 | 26.000 | 27.131 | 29.078 | 31.911 | 34.030 | 34.679 | 40.067 | 37.021 | 36.170 | 39.317 | 37.331 |
| Equity | 414 | 1.920 | 697 | 1.664 | 4.006 | 6.918 | 9.477 | 10.495 | 13.099 | 9.456 | 8.778 | 11.866 | 10.534 |
| Long-term debt | 18.030 | 17.290 | 17.172 | 17.184 | 16.819 | 16.467 | 16.041 | 15.493 | 22.088 | 20.694 | 19.636 | 19.148 | 17.415 |
| Short-term debt | 6.412 | 6.263 | 7.547 | 7.543 | 6.998 | 6.587 | 6.048 | 6.176 | 1.680 | 3.853 | 4.930 | 4.684 | 6.139 |
| Total debt | 24.441 | 23.553 | 24.719 | 24.727 | 23.817 | 23.055 | 22.089 | 21.668 | 23.769 | 24.547 | 24.566 | 23.832 | 23.553 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 2017 | — | — |
LU Management | Management | 2014 | — | — |
HT Management | Management | 2007 | — | — |
SB Management | Management | 2007 | — | — |
HB Management | Management | 2007 | — | — |
PB Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Terra Nord A/S | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Management | 0 companies |
| Lars Ulrik Malle | Management | 0 companies |
| Henrik Tinggaard | Management | 0 companies |
| Søren Borggaard Kristensen | Management | 0 companies |
| Henrik Bojsen Jensen | Management | 0 companies |
| Peter Bojsen Jensen | Management | 0 companies |