| Revenue | DKK 467K | +13% |
| EBITDA | DKK 467K | +13% |
| Net profit | DKK -373K | -123% |
| Total assets | DKK 25,4M | +1% |
| Equity | DKK 10,7M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 656 | 685 | 702 | 696 | 758 | 782 | 731 | 405 | 411 | 414 | 467 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 656 | 685 | 702 | 696 | 758 | 782 | 731 | 405 | 411 | 414 | 467 |
| Depreciation & amort. | -151 | -151 | -151 | -189 | -226 | -226 | -288 | -322 | -330 | -330 | -517 |
| EBIT | 505 | 534 | 550 | 508 | 532 | 556 | 443 | 83 | 81 | 83 | -50 |
| Net financials | -445 | -508 | -530 | -503 | -288 | -272 | -293 | -322 | -312 | -298 | -214 |
| Profit before tax | 60 | 26 | 20 | 5 | 244 | 284 | 150 | -239 | -231 | -214 | -264 |
| Tax | 75 | 44 | 42 | 21 | 54 | 62 | 33 | -52 | -51 | -47 | 109 |
| Net profit | -15 | -18 | -22 | -16 | 190 | 222 | 117 | -187 | -180 | -167 | -373 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.994 | 11.858 | 11.720 | 15.008 | 14.863 | 16.247 | 18.590 | 18.574 | 18.438 | 25.080 | 25.413 |
| Equity | -12 | -31 | -52 | 2.749 | 2.939 | 4.381 | 4.785 | 4.849 | 4.927 | 10.243 | 10.719 |
| Long-term debt | 10.763 | 10.175 | 11.068 | 10.845 | 10.466 | 10.625 | 11.577 | 11.543 | 10.974 | 11.174 | 4.488 |
| Short-term debt | 1.243 | 1.713 | 510 | 819 | 913 | 927 | 1.378 | 1.330 | 1.686 | 1.331 | 10.206 |
| Total debt | 12.006 | 11.889 | 11.772 | 11.664 | 11.378 | 11.026 | 12.955 | 12.874 | 12.660 | 12.505 | 14.694 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2010 | — | — |
AH Management | Management | 2010 | — | — |
DJ Unofficial title | Unofficial title | 2023 | — | — |
CO Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ROSTRA HOLDING 2010 ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Mieth | Management | 0 companies |
| Asbjørn Haugstrup | Management | 0 companies |
| Dan Jordy Hansen | Unofficial title | 0 companies |
| Christian Olesen | Management | 0 companies |
| Anne Cathrine Haugstrup | Board of Directors | 0 companies |
| Anne Wehner Jensen | Board of Directors | 0 companies |
| Stine Louise Mieth-Waldorff | Board of Directors | 0 companies |