| Revenue | DKK 3,2M | -48% |
| EBITDA | DKK -1,2M | -364% |
| Net profit | DKK -1,2M | -886% |
| Total assets | DKK 4,6M | -27% |
| Equity | DKK -944K | -457% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 156 | 113 | 115 | 56 | 116 | 84 | 72 | 89 | 72 | 2.856 | 9.404 | 6.143 | 3.199 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.408 | -7.165 | -5.672 | -4.442 |
| EBITDA | 156 | 113 | 115 | 56 | 116 | 84 | 72 | 89 | 72 | 407 | 2.239 | 472 | -1.243 |
| Depreciation & amort. | 35 | -35 | -35 | -35 | -36 | -33 | -33 | -33 | -33 | -626 | -1.683 | -665 | -247 |
| EBIT | 121 | 78 | 80 | 21 | 80 | 50 | 39 | 55 | 38 | -219 | 556 | -194 | -1.491 |
| Net financials | -62 | -46 | -50 | -36 | -40 | -27 | -19 | -12 | 1 | 234 | -350 | 41 | -49 |
| Profit before tax | 59 | 43 | 30 | -14 | 40 | 23 | 20 | 43 | 39 | 15 | 206 | -152 | -1.540 |
| Tax | 17 | 5 | 7 | 0 | 9 | 6 | 4 | 9 | 8 | -26 | 121 | -30 | -331 |
| Net profit | 42 | 38 | 23 | -14 | 32 | 18 | 16 | 34 | 31 | 41 | 85 | -123 | -1.209 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 867 | 851 | 800 | 776 | 753 | 723 | 704 | 686 | 694 | 14.003 | 9.962 | 6.300 | 4.583 |
| Equity | 86 | 123 | 146 | 132 | 163 | 181 | 197 | 231 | 261 | 302 | 387 | 265 | -944 |
| Long-term debt | 744 | 636 | 550 | 522 | 457 | 386 | 306 | 224 | 172 | 0 | 0 | 0 | 0 |
| Short-term debt | 37 | 92 | 103 | 122 | 133 | 156 | 202 | 231 | 260 | 13.484 | 9.575 | 5.992 | 5.489 |
| Total debt | 781 | 728 | 654 | 644 | 590 | 542 | 507 | 455 | 432 | 13.484 | 9.575 | 5.992 | 5.489 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Management | Management | 2008 | — | — |
PO Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vivaz Holding ApS | Company | 50.0% | 50.0% | 2021 |
BURSØ HOLDING APS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Peder Hansen | Management | 0 companies |
| Peter Odefey | Management | 0 companies |