| Revenue | DKK 405K | -32% |
| EBITDA | DKK -65K | -153% |
| Net profit | DKK -639K | -29% |
| Total assets | DKK 8,4M | -8% |
| Equity | DKK 438K | +139% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 176 | -330 | -27 | 237 | 350 | 310 | 259 | 156 | 442 | 115 | 341 | 593 | 405 |
| Staff expenses | -0 | -10 | -9 | -8 | -0 | -5 | -6 | -26 | -27 | -26 | -275 | -470 | -470 |
| EBITDA | 176 | -339 | -35 | 229 | 350 | 305 | 253 | 130 | 416 | 89 | 66 | 123 | -65 |
| Depreciation & amort. | -267 | -260 | -226 | -226 | -226 | -226 | -224 | -232 | -239 | -256 | -266 | -272 | -270 |
| EBIT | -91 | -600 | -261 | 3 | 125 | 79 | 29 | -102 | 177 | -167 | -200 | -149 | -334 |
| Net financials | -397 | -322 | -251 | -187 | -117 | -92 | -183 | -119 | -115 | -111 | -355 | -408 | -416 |
| Profit before tax | -488 | -922 | -512 | -184 | 7 | -13 | -154 | -221 | 62 | -278 | -555 | -558 | -751 |
| Tax | -65 | -173 | -69 | 3 | 45 | 40 | 28 | -0 | 63 | -8 | -67 | -63 | -112 |
| Net profit | -423 | -749 | -443 | -187 | -37 | -53 | -182 | -221 | -0 | -271 | -488 | -495 | -639 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.529 | 8.425 | 8.085 | 7.838 | 7.673 | 7.394 | 8.111 | 8.163 | 8.268 | 8.371 | 8.859 | 9.178 | 8.403 |
| Equity | -2.340 | -739 | -1.182 | 69 | 83 | 30 | -152 | 128 | 127 | -143 | -631 | -1.127 | 438 |
| Long-term debt | 10.183 | 8.810 | 8.328 | 7.525 | 6.867 | 6.597 | 7.405 | 7.183 | 7.221 | 6.922 | 9.387 | 10.057 | 7.613 |
| Short-term debt | 686 | 354 | 939 | 245 | 723 | 767 | 858 | 853 | 920 | 1.592 | 103 | 248 | 351 |
| Total debt | 10.869 | 9.164 | 9.267 | 7.770 | 7.590 | 7.364 | 8.263 | 8.035 | 8.141 | 8.515 | 9.491 | 10.305 | 7.964 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GLARVIG HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| ROBIN LERCKE & PARTNERE REGISTRERET REVISIONSANPARTSSELSKAB | Audit | 0 companies |
| Martin Kaae Glarvig | Chairman | 0 companies |