| Revenue | DKK 50K | -66% |
| EBITDA | DKK 50K | -66% |
| Net profit | DKK -38K | -205% |
| Total assets | DKK 705K | -7% |
| Equity | DKK 73K | -34% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 249 | 249 | 226 | 232 | 226 | 259 | 251 | 138 | 169 | 124 | 184 | 147 | 50 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 156 | 141 | 109 | 95 | 156 | 131 | 222 | 138 | 169 | 124 | 184 | 147 | 50 |
| Depreciation & amort. | -76 | -76 | -77 | -78 | -78 | -78 | -76 | -69 | -69 | -69 | -69 | -69 | -69 |
| EBIT | 80 | 65 | 32 | 17 | 78 | 53 | 145 | 68 | 100 | 55 | 115 | 78 | -19 |
| Net financials | -56 | -44 | -43 | -49 | -50 | -44 | -45 | -34 | -35 | -35 | -34 | -30 | -30 |
| Profit before tax | 24 | 21 | -11 | -32 | 28 | 9 | 100 | 35 | 65 | 20 | 81 | 47 | -49 |
| Tax | 6 | 5 | -3 | -7 | 7 | 2 | 22 | 8 | 14 | 4 | 18 | 11 | -11 |
| Net profit | 18 | 16 | -9 | -25 | 21 | 7 | 78 | 27 | 51 | 15 | 63 | 36 | -38 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.551 | 1.476 | 1.426 | 1.344 | 1.257 | 1.183 | 1.120 | 1.031 | 963 | 914 | 881 | 757 | 705 |
| Equity | 163 | 179 | 114 | 89 | 111 | 118 | 195 | 102 | 126 | 90 | 138 | 111 | 73 |
| Long-term debt | 810 | 753 | 697 | 642 | 586 | 529 | 477 | 414 | 347 | 290 | 235 | 177 | 119 |
| Short-term debt | 578 | 544 | 614 | 613 | 561 | 536 | 448 | 515 | 490 | 534 | 509 | 469 | 512 |
| Total debt | 1.388 | 1.297 | 1.312 | 1.255 | 1.147 | 1.065 | 925 | 929 | 837 | 824 | 743 | 645 | 631 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Founder | Founder | 2007 | — | — |
LK Founder | Founder | 2007 | — | — |
EL Founder | Founder | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Boe Hansen | Founder | 0 companies |
| Lene Kristina Nielsen | Founder | 0 companies |
| Erling Lund | Founder | 0 companies |