| Revenue | DKK 170K | +2% |
| EBITDA | DKK -1M | -750% |
| Net profit | DKK -809K | -1173% |
| Total assets | DKK 7,2M | +51% |
| Equity | DKK 652K | -57% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 182 | 189 | 181 | 259 | 253 | 215 | 113 | 148 | 127 | 167 | 170 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 207 | 123 | 192 | 246 | 956 | 706 | 260 | 113 | 148 | 142 | 158 | -1.030 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 207 | 123 | 192 | 246 | 956 | 706 | 260 | 113 | 148 | 142 | 158 | -1.030 |
| Net financials | -155 | -88 | -90 | -85 | -119 | -54 | -50 | -79 | -48 | -53 | -54 | -62 |
| Profit before tax | 52 | 35 | 103 | 161 | 837 | 652 | 210 | 34 | 101 | 90 | 104 | -1.092 |
| Tax | 18 | 23 | 23 | 21 | 184 | 144 | 46 | 8 | 29 | 14 | 29 | -283 |
| Net profit | 35 | 12 | 79 | 140 | 653 | 509 | 163 | 26 | 71 | 75 | 75 | -809 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.248 | 3.240 | 3.226 | 3.213 | 4.264 | 4.832 | 4.656 | 4.670 | 4.680 | 4.721 | 4.764 | 7.208 |
| Equity | 82 | 94 | 173 | 313 | 966 | 1.475 | 1.273 | 1.299 | 1.371 | 1.446 | 1.521 | 652 |
| Long-term debt | 2.390 | 2.449 | 2.446 | 2.381 | 2.944 | 2.920 | 2.900 | 2.874 | 2.850 | 2.795 | 2.812 | 0 |
| Short-term debt | 769 | 685 | 589 | 500 | 155 | 123 | 141 | 156 | 118 | 140 | 87 | 6.556 |
| Total debt | 3.159 | 3.134 | 3.035 | 2.881 | 3.098 | 3.043 | 3.041 | 3.029 | 2.967 | 2.935 | 2.899 | 6.556 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RS Management | Management | 2011 | — | — |
GM Management | Management | 2016 | — | — |
KM Unofficial title | Unofficial title | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WIBORG HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 50.0% | 50.0% | 2011 | |
ROC HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Ronnie Stern Christensen | Management | 0 companies |
| Gert Michael Wiborg | Management | 0 companies |
| Karen Marie Hovmøller | Unofficial title | 0 companies |