| Revenue | DKK 0 | — |
| EBITDA | DKK -2K | -20% |
| Net profit | DKK -2K | +71% |
| Total assets | DKK 128K | +0% |
| Equity | DKK -14K | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 | 10 | 28 | 36 | 29 | 11 | 46 | 19 | -46 | -9 | 1 | 0 | -1 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 7 | 10 | 28 | 36 | 29 | -40 | 46 | 19 | -46 | 108 | 1 | 0 | -1 | -1 |
| Depreciation & amort. | -41 | -41 | -41 | -41 | -41 | -16 | -16 | -16 | -16 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -34 | -30 | -13 | -5 | -11 | -56 | 30 | 3 | -62 | 108 | 1 | 0 | -1 | -1 |
| Net financials | 203 | -86 | -189 | -572 | -1.259 | 476 | -48 | -22 | -30 | -7 | -4 | -4 | -5 | 0 |
| Profit before tax | 169 | -116 | -202 | -577 | -1.271 | 420 | -18 | -19 | -92 | 101 | -3 | -4 | -7 | -1 |
| Tax | -48 | -42 | -45 | -50 | 128 | 5 | -123 | -9 | -16 | -2 | -0 | -2 | -1 | -0 |
| Net profit | 217 | -74 | -157 | -527 | -1.399 | 415 | 105 | -11 | -76 | 103 | -3 | -2 | -5 | -1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.596 | 5.494 | 5.098 | 4.495 | 3.962 | 1.491 | 1.551 | 1.544 | 1.524 | 144 | 144 | 131 | 128 | 128 |
| Equity | 889 | 815 | 658 | 81 | -1.318 | -124 | -19 | -29 | -105 | -2 | -5 | -8 | -13 | -14 |
| Long-term debt | 4.151 | 4.156 | 4.130 | 4.131 | 4.131 | 1.464 | 1.448 | 1.420 | 1.370 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 556 | 523 | 310 | 284 | 371 | 151 | 121 | 153 | 260 | 146 | 149 | 139 | 141 | 142 |
| Total debt | 4.707 | 4.679 | 4.441 | 4.415 | 4.502 | 1.615 | 1.570 | 1.573 | 1.630 | 146 | 149 | 139 | 141 | 142 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2010 | — | — |
HL Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Bo Nielsen | Management | 0 companies |
| Hans Larsen | Management | 0 companies |