| Revenue | DKK -57K | -56% |
| EBITDA | DKK -57K | +56% |
| Net profit | DKK -40K | -100% |
| Total assets | DKK 108,6M | -2% |
| Equity | DKK 107,5M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -53 | -20 | -32 | — | -41 | -36 | -37 | -35 | -35 | -37 | -70 | -128 | -57 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -53 | -20 | -32 | -41 | -41 | -36 | -37 | -35 | -35 | -37 | -70 | -128 | -57 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -53 | -20 | -32 | -41 | -41 | -36 | -37 | -35 | -35 | -37 | -70 | -128 | -57 |
| Net financials | 4.591 | 1.745 | -4.615 | 1.293 | -1.751 | 14.997 | 15.290 | 12.164 | 4.036 | 13.278 | 17.849 | 25.916 | 16 |
| Profit before tax | 4.538 | 1.725 | -4.647 | 1.251 | -1.793 | 14.960 | 15.253 | 12.129 | 4.001 | 13.241 | 17.779 | 25.788 | -40 |
| Tax | 72 | 55 | -5 | 75 | 3 | 206 | 243 | 231 | 30 | 116 | -0 | -0 | -0 |
| Net profit | 4.466 | 1.671 | -4.642 | 1.177 | -1.796 | 14.754 | 15.009 | 11.899 | 3.971 | 13.125 | 17.779 | 25.788 | -40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.191 | 36.567 | 41.308 | 39.832 | 37.685 | 48.599 | 60.108 | 76.531 | 64.784 | 84.365 | 88.933 | 110.528 | 108.636 |
| Equity | 19.922 | 30.103 | 35.323 | 34.880 | 33.948 | 46.115 | 58.004 | 74.365 | 62.887 | 82.954 | 88.213 | 109.731 | 107.516 |
| Long-term debt | 4.925 | 4.925 | 3.675 | 2.387 | 2.412 | 1.162 | 0 | 1.901 | 613 | 0 | 625 | 625 | 625 |
| Short-term debt | 1.344 | 1.539 | 2.310 | 2.565 | 1.325 | 1.322 | 2.104 | 266 | 1.285 | 1.411 | 720 | 797 | 1.120 |
| Total debt | 6.269 | 6.464 | 5.985 | 4.952 | 3.737 | 2.485 | 2.104 | 2.166 | 1.898 | 1.411 | 720 | 797 | 1.120 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DUI HOLDING A/S | Company | 66.7% | 66.7% | 2019 |
J.B.J. HOLDING 2008 ApS | Company | 10.0% | 10.0% | 2019 |
| Individual | 5.0% | 5.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Erik Hansen | Management | 0 companies |
| Hans Otto Ewers | Board of Directors | 0 companies |
| Claus Ewers | Chairman | 0 companies |