| Revenue | DKK 53K | -73% |
| EBITDA | DKK 138K | -30% |
| Net profit | DKK 97K | -31% |
| Total assets | DKK 7,5M | -7% |
| Equity | DKK 6,3M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 398 | 373 | 395 | 440 | 229 | 370 | 343 | 360 | 388 | 102 | 154 | 198 | 53 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 398 | 373 | 395 | 440 | 229 | 7.615 | 343 | 360 | -57 | 329 | 154 | 198 | 138 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -333 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 398 | 373 | 395 | 440 | -104 | 7.615 | 343 | 360 | -57 | 329 | 154 | 198 | 138 |
| Net financials | -308 | -182 | -212 | -182 | -168 | -136 | -193 | -186 | -89 | -18 | 5 | -16 | -13 |
| Profit before tax | 90 | 191 | 183 | 259 | -272 | 7.479 | 151 | 173 | -146 | 311 | 159 | 182 | 125 |
| Tax | 23 | 52 | 45 | 61 | 16 | 1.645 | 33 | 38 | -147 | 68 | 36 | 40 | 27 |
| Net profit | 67 | 139 | 138 | 197 | -288 | 5.834 | 117 | 135 | 1 | 242 | 124 | 142 | 97 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.914 | 11.202 | 12.484 | 12.205 | 11.061 | 18.252 | 18.579 | 18.518 | 12.115 | 7.147 | 7.803 | 8.041 | 7.501 |
| Equity | -98 | 41 | 179 | 376 | 88 | 5.922 | 6.040 | 6.175 | 6.176 | 5.918 | 6.041 | 6.183 | 6.281 |
| Long-term debt | 7.882 | 7.902 | 9.015 | 7.898 | 7.879 | 7.881 | 7.871 | 7.672 | 937 | 46 | 46 | 60 | 60 |
| Short-term debt | 3.131 | 3.259 | 3.290 | 3.930 | 3.093 | 2.885 | 3.106 | 3.107 | 4.532 | 658 | 1.190 | 1.273 | 617 |
| Total debt | 11.013 | 11.161 | 12.305 | 11.829 | 10.972 | 10.766 | 10.977 | 10.779 | 5.469 | 705 | 1.237 | 1.333 | 677 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2009 | — | — |
SB Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PROMENTOR GROUP ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Beate Skou Broby | Management | 0 companies |
| Stiig Broby | Management | 0 companies |