| Revenue | DKK 0 | — |
| EBITDA | DKK -2,9M | -120% |
| Net profit | DKK 1,8M | -43% |
| Total assets | DKK 43M | -13% |
| Equity | DKK 37,4M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.497 | — | 2.795 | 2.976 | 3.787 | 3.741 | 3.331 | 3.786 | 0 | -0 | -0 | 0 | 0 |
| Staff expenses | -0 | -0 | -72 | -763 | -802 | -510 | -460 | -301 | -50 | -0 | -0 | -0 | -0 |
| EBITDA | -1.616 | 0 | 2.691 | 2.213 | 2.984 | 3.132 | 2.633 | 27.076 | -785 | -722 | -672 | -1.331 | -2.929 |
| Depreciation & amort. | -0 | -0 | -1.546 | -1.272 | -2.469 | -1.118 | -1.120 | -798 | -231 | -231 | -341 | -382 | -166 |
| EBIT | -1.616 | 0 | 1.144 | 941 | 516 | 2.014 | 1.513 | 26.278 | -1.017 | -953 | -1.013 | -1.713 | -3.095 |
| Net financials | -8.432 | 0 | 725 | -358 | 2.198 | 4.522 | -5.216 | 4.705 | 1.300 | 4.142 | 2.694 | 5.531 | 5.485 |
| Profit before tax | -7.010 | 0 | 1.869 | 583 | 2.713 | 6.536 | -3.703 | 30.983 | 283 | 3.188 | 1.682 | 3.818 | 2.390 |
| Tax | -1.847 | -0 | -0 | 347 | 699 | 1.276 | -1.173 | 7.720 | -173 | 310 | -327 | 598 | 544 |
| Net profit | -5.163 | 0 | 1.869 | 236 | 2.014 | 5.261 | -2.530 | 23.264 | 456 | 2.878 | 2.009 | 3.220 | 1.846 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 96.281 | 0 | 123.382 | 121.358 | 121.107 | 121.674 | 103.447 | 75.566 | 69.831 | 67.972 | 57.432 | 49.296 | 42.985 |
| Equity | 40.006 | 0 | 39.102 | 36.680 | 38.694 | 40.954 | 35.924 | 54.188 | 52.144 | 49.721 | 45.095 | 41.835 | 37.408 |
| Long-term debt | -21.703 | 0 | 81.083 | 48.881 | 48.042 | 51.674 | 51.868 | 1.688 | 1.614 | 1.550 | 1.508 | 1.448 | 0 |
| Short-term debt | -34.275 | 0 | 3.197 | 35.590 | 34.195 | 28.993 | 15.654 | 19.649 | 16.046 | 16.671 | 10.829 | 6.013 | 5.577 |
| Total debt | -55.977 | 0 | 84.280 | 84.471 | 82.237 | 80.668 | 67.523 | 21.336 | 17.660 | 18.221 | 12.337 | 7.462 | 5.577 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Management | Management | 2016 | — | — |
SC Management | Management | 2019 | — | — |
HB Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Jeppe Basse | Management | 0 companies |
| Svenning Cyril Jørgensen | Management | 0 companies |
| Helle Basse | Management | 0 companies |
| Mogens Stig Buschard | Board of Directors | 0 companies |
| Anja Ristorp Heidelberg | Chairman | 0 companies |
| Thomas Brock-Jacobsen | Board of Directors | 0 companies |
| Lars Jørgen Høier-Hansen | Board of Directors | 0 companies |