| Revenue | DKK 228K | -39% |
| EBITDA | DKK 162K | -56% |
| Net profit | DKK 63K | -72% |
| Total assets | DKK 2,3M | -20% |
| Equity | DKK 2M | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 279 | 259 | 300 | 301 | 241 | 107 | 161 | 403 | 387 | 453 | 393 | 373 | 228 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -65 |
| EBITDA | 279 | 259 | 300 | 301 | 241 | 107 | 161 | 403 | 387 | 453 | 393 | 373 | 162 |
| Depreciation & amort. | 72 | 72 | 72 | 72 | 72 | -72 | -72 | -72 | -72 | -72 | -72 | -72 | -72 |
| EBIT | 207 | 187 | 228 | 229 | 169 | 35 | 89 | 331 | 315 | 381 | 320 | 300 | 90 |
| Net financials | -129 | -121 | -98 | -87 | -77 | -79 | -83 | -24 | -22 | -34 | -21 | -10 | -9 |
| Profit before tax | 77 | 66 | 130 | 142 | 92 | -45 | 6 | 307 | 293 | 347 | 300 | 291 | 81 |
| Tax | 18 | 1 | 32 | 34 | 20 | -10 | 2 | 68 | 64 | 76 | 66 | 64 | 18 |
| Net profit | 59 | 65 | 98 | 108 | 72 | -35 | 4 | 239 | 228 | 271 | 234 | 227 | 63 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.510 | 2.402 | 2.330 | 2.314 | 2.238 | 2.230 | 2.334 | 2.502 | 2.861 | 3.197 | 2.511 | 2.810 | 2.255 |
| Equity | 439 | 504 | 601 | 709 | 781 | 746 | 750 | 989 | 1.218 | 1.488 | 1.722 | 1.949 | 2.012 |
| Long-term debt | 1.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 916 | 1.787 | 1.618 | 1.495 | 1.350 | 1.378 | 1.480 | 1.409 | 1.542 | 1.608 | 690 | 771 | 163 |
| Total debt | 1.942 | 1.787 | 1.618 | 1.495 | 1.350 | 1.378 | 1.480 | 1.409 | 1.542 | 1.608 | 690 | 771 | 163 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OF Management | Management | 2013 | — | — |
AL Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
METAMORFOSE ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Flensted | Management | 0 companies |
| Aase Lisbeth Flensted | Management | 0 companies |