| Revenue | DKK -380K | +1703% |
| EBITDA | DKK -380K | -1703% |
| Net profit | DKK -1,7M | -47% |
| Total assets | DKK 15,8M | -4% |
| Equity | DKK -7,8M | -27% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 453 | 1.040 | 204 | 52 | 222 | 319 | -324 | 52 | -21 | -380 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -7 | -7 | 21 | 757 | -7 | -537 | 222 | 319 | -324 | 52 | -21 | -380 |
| Depreciation & amort. | -0 | -0 | 359 | 32 | -393 | -398 | -398 | -398 | -399 | -399 | -399 | -399 | -399 |
| EBIT | -8 | -7 | -366 | -11 | 364 | -406 | -936 | -176 | -79 | -723 | -346 | -420 | -779 |
| Net financials | -7 | -1 | 7 | -1.852 | -435 | -434 | -440 | -437 | -630 | -654 | -674 | -708 | -756 |
| Profit before tax | -15 | -7 | -360 | -1.862 | -71 | -840 | -1.376 | -613 | -710 | -1.377 | -1.020 | -1.128 | -1.535 |
| Tax | -0 | -0 | -0 | -0 | 75 | 122 | -0 | -0 | -0 | -0 | -0 | -0 | 119 |
| Net profit | -15 | -7 | -360 | -1.862 | -146 | -961 | -1.376 | -613 | -710 | -1.377 | -1.020 | -1.128 | -1.654 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 361 | 353 | 4 | 17.336 | 18.552 | 18.293 | 18.013 | 17.478 | 17.387 | 16.469 | 16.702 | 16.382 | 15.760 |
| Equity | 1 | 348 | -11 | 1.199 | 1.053 | 92 | -1.285 | -1.897 | -2.607 | -3.984 | -5.004 | -6.128 | -7.783 |
| Long-term debt | 0 | 0 | 0 | 15.807 | 16.123 | 17.134 | 18.256 | 18.223 | 18.829 | 19.337 | 20.010 | 20.720 | 21.489 |
| Short-term debt | 360 | 5 | 15 | 330 | 1.356 | 1.057 | 1.042 | 1.153 | 1.165 | 1.116 | 1.613 | 1.790 | 1.926 |
| Total debt | 360 | 5 | 15 | 16.136 | 17.479 | 18.201 | 19.298 | 19.376 | 19.994 | 20.453 | 21.623 | 22.511 | 23.415 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2007 | — | — |
MG Management | Management | 2019 | — | — |
BT Management | Management | 2007 | — | — |
ND Management | Management | 2022 | — | — |
Jv Management | Management | 2015 | — | — |
DW Management | Management | 2015 | — | — |
BP Management | Management | 2007 | — | — |
AN Management | Management | 2022 | — | — |
PM Management | Management | 2013 | — | — |
PG Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2024 | |
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Magnus Glissmann Bojer-Larsen | Management | 0 companies |
| Berdon Tangen Sønderland | Management | 0 companies |
| Niels Didrich Buch | Management | 0 companies |
| Jochem van Rijn | Management | 0 companies |
| Dannie Wai | Management | 0 companies |
| Bjørn Petter Bjørgo | Management | 0 companies |
| Anders Nyboe Andersen | Management | 0 companies |
| Per Martin Bruck | Management | 0 companies |
| Peter Gustaf Lindbom | Management | 0 companies |