| Revenue | DKK 92K | -377% |
| EBITDA | DKK 92K | +377% |
| Net profit | DKK -20K | +91% |
| Total assets | DKK 3,1M | -5% |
| Equity | DKK 1,2M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -410 | 129 | 123 | 402 | -151 | 230 | 451 | 543 | 2.468 | 174 | -96 | 1 | -33 | 92 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -410 | 129 | 123 | 402 | -151 | 230 | 889 | 543 | 2.468 | 174 | -96 | 1 | -33 | 92 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | 219 | -115 | -859 | -113 | -113 | -105 | -113 | -112 |
| EBIT | -410 | 129 | 123 | 402 | -151 | 230 | 670 | 427 | 1.609 | 61 | -209 | -104 | -146 | -20 |
| Net financials | -7 | -187 | -226 | -149 | -110 | -114 | -38 | -1 | -9 | -0 | -0 | -0 | -69 | 0 |
| Profit before tax | -417 | -58 | -103 | 253 | -260 | 116 | 632 | 426 | 1.600 | 61 | -210 | -104 | -215 | -20 |
| Tax | -104 | -15 | -49 | 59 | -57 | 26 | 139 | -17 | 333 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -313 | -44 | -54 | 193 | -203 | 91 | 493 | 443 | 1.267 | 61 | -210 | -104 | -215 | -20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.612 | 5.718 | 5.645 | 5.745 | 5.574 | 5.553 | 4.956 | 4.276 | 32.834 | 4.486 | 4.296 | 4.192 | 3.235 | 3.089 |
| Equity | 3.054 | 3.011 | 3.430 | 3.623 | 3.420 | 3.408 | 3.597 | 1.844 | 15.001 | 2.074 | 1.865 | 1.761 | 1.203 | 1.183 |
| Long-term debt | 1.920 | 1.920 | 1.920 | 1.920 | 1.964 | 1.964 | 1.033 | 1.964 | 14.635 | 44 | 44 | 44 | 58 | 3 |
| Short-term debt | 637 | 787 | 295 | 202 | 190 | 181 | 277 | 468 | 3.198 | 2.367 | 2.387 | 2.387 | 1.974 | 1.903 |
| Total debt | 2.557 | 2.707 | 2.215 | 2.122 | 2.154 | 2.145 | 1.310 | 2.433 | 17.833 | 2.411 | 2.431 | 2.431 | 2.032 | 1.906 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Management | Management | 2007 | — | — |
SJ Management | Management | 2011 | — | — |
JM Management | Management | 2018 | — | — |
JK Management | Management | 2007 | — | — |
SJ Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Alain Lorang | Management | 0 companies |
| Simon James Frank Smith | Management | 0 companies |
| Jan Michelsen | Management | 0 companies |
| Jørgen Kvist Hansen | Management | 0 companies |
| Simon James Frank Smith | Management | 0 companies |