| Revenue | DKK 1,6M | +55% |
| EBITDA | DKK 1,6M | +55% |
| Net profit | DKK -3,4M | -743% |
| Total assets | DKK 10,9M | -27% |
| Equity | DKK 1,6M | -68% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.428 | 1.547 | 1.564 | 1.949 | 1.929 | 1.929 | 1.928 | 1.314 | 1.027 | 1.589 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.428 | 1.547 | 1.564 | 1.949 | 1.929 | 1.929 | 1.928 | 1.314 | 1.027 | 1.589 |
| Depreciation & amort. | 259 | -259 | -259 | -259 | -259 | -259 | -259 | -259 | -259 | -259 |
| EBIT | 1.169 | 1.289 | 1.306 | 1.690 | 1.670 | 1.670 | 1.669 | 1.056 | 768 | 1.330 |
| Net financials | -1.277 | -340 | -943 | -763 | -310 | -211 | -152 | -107 | -82 | -4.542 |
| Profit before tax | -54 | 949 | 363 | 927 | 1.360 | 1.459 | 1.517 | 948 | 686 | -3.212 |
| Tax | 27 | 272 | 90 | 198 | 299 | 321 | 334 | 211 | 151 | 228 |
| Net profit | -81 | 676 | 273 | 729 | 1.061 | 1.138 | 1.183 | 738 | 535 | -3.439 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.726 | 14.187 | 13.941 | 13.385 | 13.266 | 12.808 | 13.869 | 14.550 | 14.896 | 10.905 |
| Equity | -1.267 | -590 | -318 | 411 | 1.472 | 2.610 | 3.794 | 4.531 | 5.066 | 1.627 |
| Long-term debt | 15.094 | 13.843 | 13.171 | 20.423 | 9.448 | 8.550 | 7.681 | 7.152 | 6.925 | 5.932 |
| Short-term debt | 899 | 934 | 1.088 | 2.751 | 2.035 | 1.156 | 1.849 | 2.268 | 2.254 | 2.643 |
| Total debt | 15.993 | 14.777 | 14.259 | 12.963 | 11.483 | 9.705 | 9.530 | 9.420 | 9.179 | 8.574 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Unofficial title | Unofficial title | 2023 | — | — |
NJ Management | Management | 2007 | — | — |
JA Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CPI INVEST ApS | Company | 100.0% | 100.0% | 2014 |
MACH INVEST ApS | Company | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Bech | Unofficial title | 0 companies |
| Niels Jørgen Hansen | Management | 0 companies |
| Jørgen Anton Dahl Pedersen | Management | 0 companies |