| Revenue | DKK 339K | -28% |
| EBITDA | DKK -182K | -147% |
| Net profit | DKK -90K | +67% |
| Total assets | DKK 10M | -5% |
| Equity | DKK 9,1M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 322 | 1.075 | 1.109 | 1.311 | 72 | 516 | -115 | -104 | -137 | 999 | 1.175 | 469 | 339 |
| Staff expenses | -25 | -59 | -64 | -73 | -146 | -115 | -24 | -16 | -39 | -0 | -0 | -80 | -466 |
| EBITDA | 857 | 396 | 451 | 43 | -74 | 400 | -139 | -120 | -176 | 1.474 | 1.175 | 389 | -182 |
| Depreciation & amort. | 18 | 41 | 88 | 86 | -92 | -92 | -92 | -81 | -81 | 238 | -148 | -147 | -113 |
| EBIT | 839 | 355 | 364 | -43 | -166 | 309 | -231 | -202 | -257 | 1.236 | 1.027 | 243 | -296 |
| Net financials | 489 | 99 | -223 | 18 | -285 | 22 | -117 | 343 | 64 | 457 | 266 | -608 | 254 |
| Profit before tax | 1.284 | 454 | 141 | -25 | -451 | 330 | -347 | 142 | -193 | 1.694 | 1.294 | -366 | -42 |
| Tax | 241 | 88 | 117 | 31 | -117 | 75 | -76 | 31 | -42 | 350 | 283 | -93 | 48 |
| Net profit | 1.042 | 366 | 24 | -56 | -334 | 255 | -271 | 111 | -150 | 1.344 | 1.011 | -273 | -90 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.140 | 9.653 | 9.624 | 9.439 | 8.937 | 9.041 | 8.666 | 8.813 | 8.598 | 9.988 | 10.928 | 10.477 | 9.994 |
| Equity | 7.432 | 7.798 | 7.822 | 7.776 | 7.432 | 7.687 | 7.416 | 7.527 | 7.377 | 8.649 | 9.581 | 9.240 | 9.050 |
| Long-term debt | 1.302 | 1.261 | 1.217 | 1.173 | 1.123 | 1.078 | 1.032 | 987 | 941 | 894 | 846 | 797 | 0 |
| Short-term debt | 151 | 432 | 398 | 350 | 349 | 168 | 187 | 238 | 262 | 219 | 251 | 343 | 796 |
| Total debt | 1.453 | 1.692 | 1.615 | 1.522 | 1.472 | 1.246 | 1.219 | 1.224 | 1.203 | 1.113 | 1.098 | 1.140 | 796 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB | Audit | 2010 | — | — |
WA Audit | Audit | 2008 | — | — |
AS | Audit | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Brandt Jørgensen | Audit | 0 companies |
| Willy Asbjørn Møller | Audit | 0 companies |
| Anne Sofie Møller Kaya | Audit | 0 companies |