| Revenue | DKK 1,7M | +212% |
| EBITDA | DKK 1,7M | +212% |
| Net profit | DKK -594K | +61% |
| Total assets | DKK 35,7M | +4% |
| Equity | DKK -8,1M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -258 | 2.378 | 1.516 | 1.237 | 468 | 741 | 195 | -42 | 555 | 1.728 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -7 | -8 | -258 | 1.709 | 1.127 | 203 | 468 | 741 | 195 | -42 | 555 | 1.728 |
| Depreciation & amort. | -0 | -0 | 192 | 69 | -793 | -802 | -802 | -802 | -802 | -802 | -802 | -802 | -802 |
| EBIT | -8 | -7 | -199 | -326 | 916 | 324 | -600 | -334 | -62 | -608 | -844 | -248 | 926 |
| Net financials | -11 | -6 | 3 | -1.574 | -894 | -938 | -862 | -839 | -1.162 | -1.198 | -1.248 | -1.271 | -1.274 |
| Profit before tax | -18 | -13 | -196 | -1.900 | 21 | -614 | -1.462 | -1.173 | -1.224 | -1.806 | -2.092 | -1.519 | -348 |
| Tax | -0 | -0 | -0 | -0 | 225 | 186 | -0 | -0 | -0 | -0 | 3 | -0 | 246 |
| Net profit | -18 | -13 | -196 | -1.900 | -204 | -800 | -1.462 | -1.173 | -1.224 | -1.806 | -2.095 | -1.519 | -594 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 202 | 192 | 6 | 34.745 | 38.160 | 38.000 | 37.942 | 35.726 | 35.374 | 34.292 | 34.179 | 34.363 | 35.654 |
| Equity | -319 | 186 | -10 | 2.616 | 2.413 | 1.631 | 169 | -1.004 | -2.080 | -3.886 | -5.981 | -7.496 | -8.090 |
| Long-term debt | 0 | 0 | 0 | 31.503 | 32.849 | 34.181 | 35.712 | 34.172 | 35.101 | 36.027 | 37.027 | 38.464 | 39.944 |
| Short-term debt | 520 | 6 | 16 | 626 | 2.384 | 2.175 | 2.044 | 2.558 | 2.353 | 2.151 | 3.010 | 3.395 | 3.625 |
| Total debt | 520 | 6 | 16 | 32.129 | 35.233 | 36.369 | 37.773 | 36.730 | 37.454 | 38.178 | 40.036 | 41.859 | 43.569 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2007 | — | — |
MG Management | Management | 2019 | — | — |
ND Management | Management | 2022 | — | — |
Jv Management | Management | 2015 | — | — |
PG Management | Management | 2015 | — | — |
BT Management | Management | 2007 | — | — |
DW Management | Management | 2015 | — | — |
BP Management | Management | 2007 | — | — |
PM Management | Management | 2013 | — | — |
AN Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2024 | |
| Individual | 100.0% | 100.0% | 2007 | |
| Individual | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Magnus Glissmann Bojer-Larsen | Management | 0 companies |
| Niels Didrich Buch | Management | 0 companies |
| Jochem van Rijn | Management | 0 companies |
| Peter Gustaf Lindbom | Management | 0 companies |
| Berdon Tangen Sønderland | Management | 0 companies |
| Dannie Wai | Management | 0 companies |
| Bjørn Petter Bjørgo | Management | 0 companies |
| Per Martin Bruck | Management | 0 companies |
| Anders Nyboe Andersen | Management | 0 companies |