| Revenue | DKK 758K | -292% |
| EBITDA | DKK 758K | +292% |
| Net profit | DKK -483K | +67% |
| Total assets | DKK 17,2M | +1% |
| Equity | DKK -4,5M | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 709 | 1.561 | 1.050 | 1.038 | 981 | 1.013 | 224 | -1.473 | -395 | 758 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -7 | -7 | -140 | 1.318 | 870 | 526 | 981 | 1.013 | 224 | -1.473 | -395 | 758 |
| Depreciation & amort. | -0 | -0 | 1.269 | 30 | -476 | -435 | -435 | -435 | -435 | -435 | -435 | -435 | -435 |
| EBIT | -8 | -7 | -1.276 | -170 | 841 | 435 | 91 | 545 | 577 | -211 | -1.908 | -830 | 323 |
| Net financials | -5 | -6 | -0 | 3.970 | -482 | -463 | -436 | -428 | -562 | -585 | -611 | -653 | -698 |
| Profit before tax | -13 | -13 | -1.276 | 3.800 | 359 | -29 | -345 | 117 | 16 | -797 | -2.519 | -1.483 | -375 |
| Tax | -0 | -0 | -0 | 665 | 49 | 114 | -48 | -0 | -0 | -0 | -0 | -0 | 107 |
| Net profit | -13 | -13 | -1.276 | 3.134 | 214 | -142 | -297 | 117 | 16 | -797 | -2.519 | -1.483 | -483 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 94 | 1.263 | 4 | 20.194 | 21.003 | 19.622 | 19.562 | 18.767 | 19.266 | 18.784 | 17.117 | 17.070 | 17.243 |
| Equity | -311 | 3 | -1.273 | 1.920 | 2.134 | 964 | 673 | 791 | 806 | 10 | -2.510 | -3.989 | -4.472 |
| Long-term debt | 0 | 0 | 0 | 17.340 | 16.811 | 17.665 | 17.887 | 16.999 | 17.520 | 17.899 | 18.528 | 19.837 | 20.022 |
| Short-term debt | 405 | 1.259 | 1.277 | 268 | 1.392 | 953 | 978 | 978 | 940 | 875 | 1.089 | 1.222 | 1.569 |
| Total debt | 405 | 1.259 | 1.277 | 17.608 | 18.203 | 18.657 | 18.865 | 17.977 | 18.460 | 18.774 | 19.617 | 21.059 | 21.591 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2007 | — | — |
MG Management | Management | 2019 | — | — |
BP Management | Management | 2007 | — | — |
ND Management | Management | 2022 | — | — |
BT Management | Management | 2007 | — | — |
Jv Management | Management | 2015 | — | — |
PM Management | Management | 2013 | — | — |
DW Management | Management | 2015 | — | — |
AN Management | Management | 2022 | — | — |
PG Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 66.7% | 66.7% | 2024 | |
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Magnus Glissmann Bojer-Larsen | Management | 0 companies |
| Bjørn Petter Bjørgo | Management | 0 companies |
| Niels Didrich Buch | Management | 0 companies |
| Berdon Tangen Sønderland | Management | 0 companies |
| Jochem van Rijn | Management | 0 companies |
| Per Martin Bruck | Management | 0 companies |
| Dannie Wai | Management | 0 companies |
| Anders Nyboe Andersen | Management | 0 companies |
| Peter Gustaf Lindbom | Management | 0 companies |