| Revenue | DKK 246K | +1% |
| EBITDA | DKK 246K | +1% |
| Net profit | DKK -193K | -1% |
| Total assets | DKK 9,4M | -2% |
| Equity | DKK -22K | -113% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.410 | 603 | 203 | — | 466 | 334 | 491 | 719 | 552 | 225 | 241 | 243 | 246 |
| Staff expenses | -1.179 | -814 | -86 | -128 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -102 | 1.529 | -365 | -530 | 466 | 334 | 491 | 719 | 552 | 225 | 241 | 243 | 246 |
| Depreciation & amort. | 286 | -1.000 | -255 | -503 | -562 | -488 | -513 | -346 | -319 | -300 | -261 | -271 | -271 |
| EBIT | -387 | 528 | -621 | -1.033 | -96 | -153 | -22 | 373 | 234 | -75 | -20 | -28 | -25 |
| Net financials | -507 | -285 | -179 | -404 | -352 | -258 | -216 | -182 | -212 | -109 | -72 | -164 | -168 |
| Profit before tax | -895 | 244 | -800 | -1.438 | -449 | -411 | -238 | 190 | 21 | -184 | -92 | -192 | -193 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -895 | 244 | -800 | -1.438 | -449 | -411 | -238 | 190 | 21 | -184 | -92 | -192 | -193 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.023 | 2.329 | 13.625 | 14.131 | 13.079 | 10.144 | 10.277 | 9.461 | 8.414 | 6.595 | 6.400 | 9.552 | 9.406 |
| Equity | -338 | 727 | 2.963 | 1.525 | 1.076 | 665 | 427 | 618 | 639 | 455 | 363 | 171 | -22 |
| Long-term debt | 5.641 | 1.229 | 6.130 | 7.065 | 5.952 | 4.367 | 3.672 | 3.863 | 3.203 | 2.918 | 3.203 | 3.133 | 3.038 |
| Short-term debt | 2.720 | 374 | 4.532 | 5.541 | 6.050 | 5.112 | 6.178 | 4.981 | 4.571 | 3.221 | 2.834 | 6.248 | 6.390 |
| Total debt | 8.361 | 1.602 | 10.663 | 12.606 | 12.003 | 9.479 | 9.850 | 8.844 | 7.775 | 6.140 | 6.037 | 9.381 | 9.428 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Management | Management | 2011 | — | — |
RK Management | Management | 2012 | — | — |
MT Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Haahr | Management | 0 companies |
| Roy Kjellerup | Management | 0 companies |
| Max Terpager | Management | 0 companies |
| John Nørgård Tobiesen | Board of Directors | 0 companies |
| Nete Bech Lauridsen Tinning | Chairman | 0 companies |
| Lars Lund | Board of Directors | 0 companies |
| Erwin Kronborg Tøt | Board of Directors | 0 companies |