| Revenue | DKK 380K | +180% |
| EBITDA | DKK 380K | +180% |
| Net profit | DKK 357K | +1171% |
| Total assets | DKK 186K | -90% |
| Equity | DKK 42K | -94% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 269 | 209 | 269 | 247 | 285 | 287 | 247 | 148 | 161 | 136 | 380 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 269 | 209 | 269 | 247 | 285 | 287 | 247 | 134 | 146 | 136 | 380 |
| Depreciation & amort. | 63 | -69 | -70 | -70 | -70 | -70 | -62 | -53 | -53 | -53 | -0 |
| EBIT | 206 | 139 | 199 | 177 | 216 | 217 | 185 | 80 | 92 | 82 | 380 |
| Net financials | -139 | -132 | -128 | -119 | -117 | -112 | -68 | -28 | -27 | -34 | -23 |
| Profit before tax | 67 | 8 | 71 | 59 | 99 | 105 | 117 | 52 | 65 | 48 | 357 |
| Tax | 29 | 16 | -0 | 6 | 53 | 53 | 46 | 23 | 23 | 20 | -0 |
| Net profit | 38 | -8 | 71 | 53 | 46 | 53 | 71 | 29 | 43 | 28 | 357 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.630 | 2.505 | 2.421 | 2.325 | 2.283 | 2.264 | 2.181 | 2.053 | 2.004 | 1.955 | 186 |
| Equity | 299 | 291 | 84 | 204 | 329 | 471 | 585 | 614 | 657 | 685 | 42 |
| Long-term debt | 2.182 | 2.007 | 2.149 | 1.914 | 1.725 | 1.456 | 1.306 | 1.169 | 1.034 | 1.041 | 0 |
| Short-term debt | 267 | 207 | 188 | 207 | 230 | 336 | 290 | 270 | 313 | 229 | 144 |
| Total debt | 2.331 | 2.214 | 2.337 | 2.121 | 1.955 | 1.792 | 1.596 | 1.439 | 1.347 | 1.270 | 144 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DR Management | Management | 2008 | — | — |
NA Management | Management | 2008 | — | — |
MB Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ROWLAND HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
KIRNIMO HOLDING ApS | Company | 33.3% | 33.3% | 2008 |
LIGHTFOOT HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Rowland Jensen | Management | 0 companies |
| Niels Aage Moritzen | Management | 0 companies |
| Michael Bisbo | Management | 0 companies |