| Revenue | DKK 1M | +0% |
| EBITDA | DKK 1M | +0% |
| Net profit | DKK -596K | -81% |
| Total assets | DKK 57,2M | +44% |
| Equity | DKK 25M | +244% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.048 | 1.067 | 1.172 | 684 | 1.001 | 977 | 993 | 946 | 965 | 997 | 920 | 1.008 | 1.008 |
| Staff expenses | -245 | -1 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | 1.066 | 1.171 | 684 | 1.001 | 977 | 993 | 946 | 965 | 997 | 920 | 1.008 | 1.008 |
| Depreciation & amort. | -399 | -403 | -412 | -381 | -397 | -346 | -453 | -453 | -463 | -463 | -463 | -374 | -374 |
| EBIT | -405 | 663 | 759 | 303 | 604 | 631 | 541 | 493 | 502 | 534 | 457 | 635 | 634 |
| Net financials | -1.303 | -601 | 1.468 | 354 | -105 | -8 | -513 | -362 | -222 | -374 | 573 | -1.084 | -1.389 |
| Profit before tax | 418 | 62 | 2.227 | 657 | 500 | 623 | 27 | 131 | 281 | 161 | 1.030 | -450 | -754 |
| Tax | 102 | -105 | 121 | 173 | -61 | 16 | -38 | 9 | 32 | 20 | -42 | -120 | -158 |
| Net profit | 317 | 167 | 2.106 | 484 | 560 | 607 | 65 | 122 | 249 | 141 | 1.072 | -330 | -596 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 43.885 | 0 | 0 | 43.438 | 43.637 | 43.714 | 43.995 | 43.064 | 42.238 | 41.478 | 42.338 | 39.603 | 57.204 |
| Equity | 981 | 0 | 0 | 4.776 | 5.336 | 5.943 | 6.008 | 6.130 | 6.379 | 6.519 | 7.591 | 7.261 | 24.976 |
| Long-term debt | -28.351 | 0 | 0 | 28.190 | 28.177 | 27.840 | 27.740 | 27.305 | 26.888 | 26.457 | 26.193 | 25.956 | 25.639 |
| Short-term debt | -16.515 | 0 | 0 | 10.472 | 10.124 | 9.931 | 10.247 | 9.628 | 8.971 | 8.502 | 8.554 | 6.386 | 6.460 |
| Total debt | -44.866 | 0 | 0 | 38.662 | 38.301 | 37.770 | 37.987 | 36.933 | 35.860 | 34.958 | 34.747 | 32.342 | 32.098 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2010 | — | — |
AP Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Cornelis Marinus de Winther | Management | 0 companies |
| Anners Preben Dahl | Founder | 0 companies |