| Revenue | DKK 841K | -86% |
| EBITDA | DKK 841K | -86% |
| Net profit | DKK 371K | -90% |
| Total assets | DKK 20,9M | -20% |
| Equity | DKK 10,2M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 590 | 721 | 853 | 1.175 | 767 | 837 | 884 | 942 | 884 | 1.051 | 1.486 | 6.034 | 841 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -58 | -137 | -80 | -0 |
| EBITDA | 590 | 721 | 853 | 1.175 | 767 | 837 | 884 | 942 | 884 | 993 | 1.350 | 5.955 | 841 |
| Depreciation & amort. | -270 | -261 | -261 | -385 | -255 | -260 | -261 | -269 | -274 | -356 | -434 | -172 | -175 |
| EBIT | 321 | 460 | 592 | 790 | 512 | 578 | 623 | 673 | 611 | 637 | 916 | 5.782 | 665 |
| Net financials | -430 | -252 | -228 | -263 | -98 | -88 | -99 | -83 | -93 | -232 | -687 | -812 | -184 |
| Profit before tax | -110 | 209 | 364 | 527 | 414 | 489 | 523 | 590 | 518 | 406 | 229 | 4.970 | 482 |
| Tax | -28 | 55 | 90 | 118 | 91 | 108 | 116 | 132 | 114 | 90 | 55 | 1.069 | 110 |
| Net profit | -82 | 154 | 274 | 409 | 323 | 382 | 407 | 458 | 404 | 316 | 173 | 3.901 | 371 |
| Item | 2012 | 2013 | 2014 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.310 | 7.841 | 7.459 | 7.168 | 7.145 | 6.655 | 7.338 | 7.597 | 8.854 | 23.929 | 21.920 | 26.260 | 20.936 |
| Equity | -390 | -236 | 38 | 446 | 769 | 1.151 | 1.558 | 2.016 | 2.420 | 2.736 | 2.910 | 9.810 | 10.182 |
| Long-term debt | 4.350 | 4.135 | 3.915 | 3.577 | 3.352 | 3.125 | 4.991 | 4.725 | 5.103 | 19.233 | 13.994 | 9.479 | 9.247 |
| Short-term debt | 4.349 | 3.942 | 3.506 | 3.054 | 2.895 | 2.225 | 625 | 684 | 1.096 | 1.636 | 4.623 | 6.483 | 910 |
| Total debt | 8.699 | 8.077 | 7.421 | 6.631 | 6.247 | 5.351 | 5.615 | 5.409 | 6.200 | 20.869 | 18.617 | 15.963 | 10.157 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2010 | — | — |
BH Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARIELL A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| John Winther | Management | 0 companies |
| Brian Huus | Management | 0 companies |