| Revenue | DKK 631K | +197% |
| EBITDA | DKK -846K | -84% |
| Net profit | DKK -869K | -17% |
| Total assets | DKK 14,3M | -17% |
| Equity | DKK 5,7M | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 239 | 189 | 206 | 153 | 697 | 421 | 401 | 83 | 265 | 82 | 138 | 17 | 212 | 631 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 94 | 449 | -32 | 296 | 5.807 | 4.185 | 3.072 | 917 | 2.482 | 3.539 | 1.587 | -1.749 | -459 | -846 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 2.793 | 2.132 | 1.279 | 417 | 1.263 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 94 | 449 | -32 | 296 | 3.014 | 2.052 | 1.793 | 500 | 1.219 | 3.539 | 1.587 | -1.749 | -459 | -846 |
| Net financials | -474 | -314 | -348 | -345 | -410 | -376 | -291 | -124 | -127 | -130 | -147 | -547 | -617 | -316 |
| Profit before tax | -380 | 135 | -379 | -48 | 2.604 | 1.676 | 1.502 | 376 | 1.092 | 3.409 | 1.440 | -2.296 | -1.076 | -1.162 |
| Tax | -95 | 22 | -83 | -11 | 560 | 424 | 331 | 83 | 220 | 759 | 317 | -505 | -334 | -293 |
| Net profit | -285 | 114 | -296 | -38 | 2.044 | 1.252 | 1.172 | 294 | 871 | 2.650 | 1.123 | -1.791 | -743 | -869 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.900 | 20.959 | 20.996 | 20.855 | 22.126 | 20.324 | 20.955 | 21.333 | 20.683 | 24.159 | 25.660 | 23.940 | 17.123 | 14.279 |
| Equity | 480 | 594 | 298 | 260 | 2.304 | 3.556 | 4.128 | 4.422 | 5.293 | 7.943 | 9.066 | 7.275 | 6.533 | 5.664 |
| Long-term debt | 20.220 | 19.962 | 20.372 | 20.153 | 18.734 | 15.623 | 15.343 | 15.306 | 13.594 | 13.584 | 13.585 | 13.511 | 8.480 | 6.638 |
| Short-term debt | 132 | 314 | 321 | 441 | 505 | 223 | 257 | 286 | 391 | 466 | 524 | 1.058 | 636 | 947 |
| Total debt | 20.352 | 20.277 | 20.693 | 20.595 | 19.239 | 15.845 | 15.600 | 15.592 | 13.984 | 14.051 | 14.110 | 14.569 | 9.116 | 7.584 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2009 | — | — |
SN Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RUGE ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Meling Norup | Management | 0 companies |
| Søren Norup | Management | 0 companies |