| Revenue | DKK 352K | -308% |
| EBITDA | DKK 352K | +308% |
| Net profit | DKK -205K | +19% |
| Total assets | DKK 87,1M | +134% |
| Equity | DKK 2,8M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 410 | 853 | 1.029 | 1.089 | 772 | 846 | 645 | -34 | -20 | -176 | -151 | -170 | 352 |
| Staff expenses | -235 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 176 | 858 | 1.029 | 1.089 | 772 | 846 | 645 | -1.625 | -20 | -176 | -151 | -170 | 352 |
| Depreciation & amort. | -237 | -124 | -72 | -77 | -78 | -92 | -113 | -13 | -0 | -15 | -29 | -24 | -77 |
| EBIT | -61 | 734 | 957 | 1.012 | 694 | 754 | 533 | -1.638 | -20 | -191 | -180 | -193 | 275 |
| Net financials | 3.129 | 58 | -372 | 756 | 180 | 9.137 | 93 | -2.487 | -29 | -188 | -618 | -273 | -538 |
| Profit before tax | 3.209 | 793 | 585 | 1.768 | 874 | 9.891 | 625 | -4.125 | -49 | -379 | -798 | -467 | -263 |
| Tax | 70 | 75 | 261 | 213 | 135 | 154 | 118 | -212 | 16 | -83 | -175 | -212 | -58 |
| Net profit | 3.139 | 718 | 324 | 1.555 | 739 | 9.737 | 508 | -3.912 | -65 | -295 | -623 | -254 | -205 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.488 | 15.379 | 15.706 | 17.190 | 17.170 | 26.840 | 17.813 | 4.770 | 4.266 | 15.342 | 28.475 | 37.216 | 87.113 |
| Equity | 3.848 | 4.565 | 4.889 | 6.444 | 7.183 | 16.920 | 8.158 | 4.246 | 4.180 | 3.885 | 3.279 | 3.025 | 2.819 |
| Long-term debt | 9.817 | 9.795 | 9.626 | 9.495 | 8.833 | 8.583 | 8.313 | 0 | 0 | 11.324 | 20.996 | 34.104 | 81.164 |
| Short-term debt | 763 | 880 | 1.055 | 1.081 | 953 | 1.108 | 1.087 | 524 | 85 | 133 | 4.200 | 87 | 3.130 |
| Total debt | 10.580 | 10.675 | 10.681 | 10.576 | 9.786 | 9.690 | 9.400 | 524 | 85 | 11.457 | 25.196 | 34.191 | 84.294 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EG Management | Management | 2016 | — | — |
CP Management | Management | 2008 | — | — |
BR Management | Management | 2024 | — | — |
TA Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AND. INVEST ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Emil Gerner Andreasen | Management | 0 companies |
| Christian Petri | Management | 0 companies |
| Birgit Rosenvinge Andreasen | Management | 0 companies |
| Torben Andreasen | Management | 0 companies |