| Revenue | DKK 846K | +535% |
| EBITDA | DKK 846K | +535% |
| Net profit | DKK 473K | +2962% |
| Total assets | DKK 4,4M | -38% |
| Equity | DKK 929K | +104% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.703 | 917 | 649 | -37 | -16 | 115 | -695 | 1.451 | -106 | 1.180 | 1.261 | 133 | 846 |
| Staff expenses | -0 | -29 | -20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 573 | 888 | -462 | -37 | -16 | 115 | -695 | 1.451 | -106 | 1.180 | 1.261 | 133 | 846 |
| Depreciation & amort. | -531 | -539 | -404 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -43 | -79 |
| EBIT | 42 | 349 | -866 | -37 | -16 | 115 | -695 | 1.451 | -106 | 1.180 | 1.261 | 90 | 767 |
| Net financials | -531 | -508 | -447 | -163 | -157 | -3 | -142 | -121 | -122 | -152 | -151 | -72 | -140 |
| Profit before tax | -488 | -159 | -1.313 | -200 | -173 | 112 | -836 | 1.330 | -228 | 1.028 | 1.111 | 19 | 627 |
| Tax | -0 | -0 | -0 | -0 | -0 | -60 | 60 | -479 | 8 | 193 | 218 | 3 | 155 |
| Net profit | -488 | -159 | -1.313 | -200 | -173 | 172 | -896 | 1.809 | -236 | 835 | 893 | 15 | 473 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.048 | 11.036 | 3.111 | 970 | 512 | 1.574 | 2.034 | 3.017 | 3.664 | 4.474 | 5.997 | 7.196 | 4.435 |
| Equity | -1.038 | -449 | -1.762 | -1.962 | -2.135 | -1.963 | -2.859 | -1.051 | -1.286 | -452 | 441 | 456 | 929 |
| Long-term debt | 5.009 | 10.446 | 4.748 | 2.914 | 2.633 | 2.385 | 2.505 | 930 | 0 | 2.899 | 3.037 | 3.372 | 2.055 |
| Short-term debt | 6.077 | 1.039 | 124 | 18 | 14 | 1.153 | 2.389 | 3.138 | 4.951 | 2.026 | 2.519 | 3.368 | 1.451 |
| Total debt | 11.086 | 11.485 | 4.873 | 2.932 | 2.647 | 3.538 | 4.893 | 4.068 | 4.951 | 4.925 | 5.556 | 6.740 | 3.506 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Deputy | Deputy | 2010 | — | — |
MV Deputy | Deputy | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Freddy Brøndum | Deputy | 0 companies |
| Michael Verner Nielsen | Deputy | 0 companies |
| Arne Flemming Jørgensen | Board of Directors | 0 companies |
| Per Lohse Hansen | Board of Directors | 0 companies |