| Revenue | DKK 128K | +34% |
| EBITDA | DKK 98K | +3% |
| Net profit | DKK -9K | +58% |
| Total assets | DKK 1,2M | -47% |
| Equity | DKK -446K | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -23 | -52 | -34 | 155 | 170 | 66 | 146 | 95 | 128 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -30 |
| EBITDA | 156 | 187 | 101 | 155 | 170 | 66 | 146 | 95 | 98 |
| Depreciation & amort. | -0 | -0 | -0 | -39 | -40 | -46 | -46 | -46 | -38 |
| EBIT | 156 | 187 | 101 | 117 | 130 | 20 | 100 | 49 | 60 |
| Net financials | -67 | -70 | -73 | -70 | -62 | -74 | -70 | -71 | -69 |
| Profit before tax | 89 | 116 | 28 | 47 | 68 | -54 | 30 | -22 | -9 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 |
| Net profit | 89 | 116 | 28 | 47 | 68 | -54 | 30 | -22 | -9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.470 | 2.481 | 2.404 | 2.370 | 2.386 | 2.314 | 2.303 | 2.224 | 1.187 |
| Equity | -649 | -533 | -505 | -458 | -390 | -444 | -415 | -437 | -446 |
| Long-term debt | 3.087 | 2.978 | 2.769 | 2.679 | 2.734 | 2.727 | 2.679 | 2.642 | 1.604 |
| Short-term debt | 32 | 36 | 139 | 149 | 42 | 32 | 39 | 18 | 29 |
| Total debt | 3.119 | 3.014 | 2.908 | 2.828 | 2.776 | 2.759 | 2.717 | 2.661 | 1.633 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Unofficial title | Unofficial title | 2021 | — | — |
MH Unofficial title | Unofficial title | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2007 | |
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Brunse Mæhlisen | Unofficial title | 0 companies |
| Martin Høj Lauridsen | Unofficial title | 0 companies |