| Revenue | DKK 272K | -13% |
| EBITDA | DKK 272K | -13% |
| Net profit | DKK -177K | -67% |
| Total assets | DKK 8,3M | -4% |
| Equity | DKK -615K | -40% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 179 | 527 | -368 | 1.066 | 220 | 340 | 48 | 313 | 314 | 272 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -7 | -7 | -33 | 458 | -461 | 75 | 220 | 340 | 48 | 313 | 314 | 272 |
| Depreciation & amort. | -0 | -0 | -0 | 12 | -169 | -167 | -167 | -167 | -167 | -167 | -167 | -167 | -167 |
| EBIT | -8 | -7 | -7 | -45 | 288 | -628 | -92 | 53 | 173 | -119 | 146 | 147 | 105 |
| Net financials | -3 | -3 | -1 | 1.511 | -163 | -161 | -174 | -166 | -224 | -244 | -249 | -253 | -248 |
| Profit before tax | -11 | -9 | -8 | 1.467 | 125 | -789 | -266 | -112 | -51 | -364 | -103 | -106 | -143 |
| Tax | -0 | -0 | -0 | 169 | 42 | 29 | -0 | -0 | -0 | -0 | -0 | -0 | 34 |
| Net profit | -11 | -9 | -8 | 1.298 | 83 | -818 | -266 | -112 | -51 | -364 | -103 | -106 | -177 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 | 5 | 8 | 7.405 | 8.342 | 7.775 | 7.723 | 7.544 | 7.710 | 7.559 | 7.882 | 8.582 | 8.255 |
| Equity | -146 | -27 | -34 | 1.285 | 1.369 | 560 | 294 | 182 | 130 | -233 | -336 | -438 | -615 |
| Long-term debt | 0 | 0 | 0 | 5.736 | 6.191 | 6.645 | 6.922 | 6.828 | 7.006 | 7.261 | 7.510 | 7.772 | 8.053 |
| Short-term debt | 148 | 31 | 42 | 215 | 782 | 564 | 494 | 534 | 573 | 531 | 676 | 1.247 | 754 |
| Total debt | 148 | 31 | 42 | 5.950 | 6.973 | 7.209 | 7.416 | 7.362 | 7.580 | 7.792 | 8.185 | 9.020 | 8.807 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2007 | — | — |
MG Management | Management | 2019 | — | — |
PM Management | Management | 2013 | — | — |
ND Management | Management | 2022 | — | — |
Jv Management | Management | 2015 | — | — |
BT Management | Management | 2007 | — | — |
DW Management | Management | 2015 | — | — |
BP Management | Management | 2007 | — | — |
AN Management | Management | 2022 | — | — |
PG Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 | |
| Individual | 66.7% | 66.7% | 2024 | |
| Individual | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Magnus Glissmann Bojer-Larsen | Management | 0 companies |
| Per Martin Bruck | Management | 0 companies |
| Niels Didrich Buch | Management | 0 companies |
| Jochem van Rijn | Management | 0 companies |
| Berdon Tangen Sønderland | Management | 0 companies |
| Dannie Wai | Management | 0 companies |
| Bjørn Petter Bjørgo | Management | 0 companies |
| Anders Nyboe Andersen | Management | 0 companies |
| Peter Gustaf Lindbom | Management | 0 companies |