| Revenue | DKK 519K | -58% |
| EBITDA | DKK 613K | -51% |
| Net profit | DKK -145K | -132% |
| Total assets | DKK 24,2M | +0% |
| Equity | DKK 3,7M | -4% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -385 | 572 | 473 | 140 | 777 | 926 | 1.006 | 1.082 | 1.127 | 1.248 | 519 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 88 | 552 | 486 | -892 | 741 | 943 | 1.006 | 2.811 | 799 | 1.259 | 613 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 88 | 552 | 486 | -892 | 741 | 943 | 1.006 | 2.811 | 799 | 1.259 | 613 |
| Net financials | -242 | -201 | -189 | -135 | -411 | -612 | -289 | -265 | -265 | -664 | -800 |
| Profit before tax | -155 | 351 | 296 | -1.027 | 330 | 331 | 717 | 2.546 | 534 | 594 | -186 |
| Tax | -40 | 83 | 65 | 2 | 63 | 51 | 140 | 382 | 117 | 139 | -41 |
| Net profit | -115 | 268 | 231 | -1.029 | 267 | 280 | 577 | 2.164 | 417 | 455 | -145 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.056 | 10.840 | 10.956 | 13.037 | 22.322 | 22.688 | 22.944 | 24.485 | 24.132 | 24.213 | 24.163 |
| Equity | 215 | 482 | 713 | -316 | -49 | 231 | 808 | 2.971 | 3.388 | 3.843 | 3.698 |
| Long-term debt | 6.406 | 6.417 | 6.416 | 6.362 | 22.084 | 22.077 | 21.624 | 20.726 | 20.072 | 15.650 | 15.424 |
| Short-term debt | 4.435 | 3.941 | 3.826 | 6.990 | 286 | 380 | 512 | 567 | 504 | 4.518 | 4.842 |
| Total debt | 10.842 | 10.358 | 10.242 | 13.353 | 22.371 | 22.457 | 22.136 | 21.293 | 20.575 | 20.168 | 20.266 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DG Management | Management | 2025 | — | — |
BL Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ROTNA GROUP ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Dorthe Gyldenlund Råby Wils | Management | 0 companies |
| Bjørn Lindhardt Wils | Management | 0 companies |