| Revenue | DKK 230K | -50% |
| EBITDA | DKK 230K | -46% |
| Net profit | DKK -69K | -135% |
| Total assets | DKK 31,9M | +199% |
| Equity | DKK 910K | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 232 | 240 | 208 | 256 | 264 | 508 | 462 | 230 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 225 | 233 | 202 | 251 | 259 | 509 | 424 | 230 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -9 |
| EBIT | 225 | 233 | 202 | 251 | 259 | 509 | 424 | 220 |
| Net financials | -140 | -144 | -110 | -114 | -141 | -176 | -175 | -301 |
| Profit before tax | 85 | 90 | 92 | 137 | 118 | 333 | 249 | -80 |
| Tax | 23 | -16 | 22 | 18 | 22 | 23 | 8 | -12 |
| Net profit | 62 | 105 | 69 | 106 | 92 | 260 | 195 | -69 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 4.306 | 5.426 | 5.621 | 5.657 | 8.295 | 8.647 | 10.683 | 31.898 |
| Equity | 152 | 257 | 326 | 432 | 524 | 784 | 979 | 910 |
| Long-term debt | -1.075 | 1.000 | 1.000 | 1.000 | 3.080 | 2.988 | 2.896 | 23.827 |
| Short-term debt | -2.805 | 3.873 | 4.037 | 3.944 | 4.386 | 4.545 | 6.457 | 8.622 |
| Total debt | -3.880 | 4.911 | 5.037 | 4.944 | 7.466 | 7.533 | 9.352 | 32.449 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Management | Management | 2010 | — | — |
LS Management | Management | 2011 | — | — |
MM Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LEO SØRENSEN HOLDING 2005 ApS | Company | 50.0% | 50.0% | 2010 |
MICHAEL MØLLER NIELSEN HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Vangsgaard | Management | 0 companies |
| Leo Sørensen | Management | 0 companies |
| Michael Møller Nielsen | Management | 0 companies |