| Revenue | DKK 341K | +6% |
| EBITDA | DKK 341K | +6% |
| Net profit | DKK 70K | -6% |
| Total assets | DKK 8,4M | +1% |
| Equity | DKK 212K | +50% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -74 | 306 | 217 | 399 | 1.246 | 310 | 323 | 341 |
| Staff expenses | -10 | -0 | -0 | -68 | -95 | -0 | -0 | -0 |
| EBITDA | -64 | 306 | 217 | 331 | 1.151 | 310 | 323 | 341 |
| Depreciation & amort. | -0 | -963 | -45 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -64 | -656 | 172 | 331 | 1.151 | 310 | 323 | 341 |
| Net financials | -336 | -231 | -291 | 76 | -348 | -221 | -226 | -250 |
| Profit before tax | 272 | -888 | -118 | 406 | 802 | 89 | 97 | 91 |
| Tax | -0 | -0 | -0 | -0 | 14 | 20 | 22 | 20 |
| Net profit | 272 | -888 | -118 | 406 | 788 | 69 | 75 | 70 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 11.377 | 10.468 | 10.422 | 10.321 | 8.456 | 8.355 | 8.325 | 8.367 |
| Equity | 192 | -1.080 | -1.198 | -792 | -3 | 66 | 141 | 212 |
| Long-term debt | -10.330 | 10.372 | 10.290 | 10.821 | 8.274 | 8.038 | 7.995 | 8.012 |
| Short-term debt | -1.238 | 1.176 | 1.330 | 293 | 186 | 251 | 189 | 144 |
| Total debt | -11.568 | 11.548 | 11.620 | 11.113 | 8.460 | 8.289 | 8.184 | 8.156 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Management | Management | 2011 | — | — |
RP Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 100.0% | 100.0% | 2013 | |
| Individual | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Tina Nymann Jull Jørgensen | Management | 0 companies |
| Rasmus Pander | Management | 0 companies |
| Per Høeberg | Chairman | 0 companies |