| Revenue | — | — |
| EBITDA | DKK -5K | +15% |
| Net profit | DKK 3K | +173% |
| Total assets | DKK 73K | -16% |
| Equity | DKK -15K | +18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -112 | 408 | 204 | 157 | 44 | 35 | 80 | 9 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -112 | 11 | -21 | -39 | 43 | 18 | 41 | -6 | -5 |
| Depreciation & amort. | -75 | -29 | -19 | -39 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -187 | -18 | -40 | -78 | 43 | 18 | 41 | -6 | -5 |
| Net financials | -1 | -2 | -1 | 142 | -35 | -4 | -4 | -0 | 9 |
| Profit before tax | -188 | -20 | -41 | 64 | 7 | 14 | 36 | -6 | 4 |
| Tax | -46 | -7 | -10 | 16 | 2 | 3 | 8 | -1 | 1 |
| Net profit | -141 | -12 | -31 | 48 | 6 | 11 | 28 | -4 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 187 | 120 | 127 | 223 | 169 | 121 | 94 | 87 | 73 |
| Equity | -61 | -83 | -61 | -56 | -50 | -39 | -11 | -19 | -15 |
| Long-term debt | 0 | 0 | 0 | 185 | 197 | 129 | 75 | 97 | 88 |
| Short-term debt | 248 | 204 | 188 | 94 | 21 | 30 | 30 | 8 | 0 |
| Total debt | 248 | 204 | 188 | 279 | 219 | 160 | 105 | 105 | 88 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2012 | — | — |
PS Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WESTPHALEN HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Sune Størner Westphalen | Management | 0 companies |
| Pia Størner Westphalen | Management | 0 companies |