| Revenue | DKK -137K | -120% |
| EBITDA | DKK -137K | +97% |
| Net profit | DKK -358K | +92% |
| Total assets | DKK 10,6M | -8% |
| Equity | DKK 4M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -419 | 571 | 551 | 771 | 817 | 816 | 825 | 850 | 763 | 849 | 808 | 674 | -137 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 160 | 495 | 443 | 1.931 | 1.056 | 938 | 825 | 850 | 2.724 | 849 | 808 | -5.236 | -137 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 160 | 495 | 443 | 1.931 | 1.056 | 938 | 825 | 850 | 2.724 | 849 | 808 | -5.236 | -137 |
| Net financials | -775 | -423 | -411 | 910 | 76 | -50 | -150 | -151 | -48 | -92 | -104 | -254 | -322 |
| Profit before tax | -615 | 122 | 154 | 1.668 | 892 | 766 | 675 | 699 | 2.676 | 757 | 704 | -5.490 | -459 |
| Tax | -154 | 21 | -16 | 375 | 197 | 233 | 150 | 155 | 583 | 195 | 167 | -1.207 | -101 |
| Net profit | -461 | 101 | 170 | 1.294 | 695 | 533 | 525 | 544 | 2.093 | 562 | 538 | -4.284 | -358 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.913 | 12.874 | 12.785 | 13.907 | 14.153 | 14.425 | 15.229 | 15.189 | 17.408 | 17.261 | 17.122 | 11.619 | 10.633 |
| Equity | 1.590 | 1.691 | 1.861 | 3.155 | 3.850 | 4.382 | 4.908 | 5.452 | 7.545 | 8.107 | 8.645 | 4.361 | 4.002 |
| Long-term debt | -6.401 | 6.494 | 6.319 | 6.262 | 6.127 | 5.954 | 5.461 | 5.012 | 6.296 | 5.573 | 4.869 | 4.309 | 3.150 |
| Short-term debt | -4.430 | 4.176 | 4.079 | 3.589 | 3.077 | 2.767 | 3.442 | 3.210 | 1.527 | 1.433 | 1.362 | 1.909 | 2.499 |
| Total debt | -10.831 | 10.670 | 10.397 | 9.851 | 9.205 | 8.722 | 8.903 | 8.222 | 7.823 | 7.006 | 6.231 | 6.217 | 5.649 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CNT INVEST ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Balling | Management | 0 companies |