| Revenue | DKK 96K | -7% |
| EBITDA | DKK 96K | -7% |
| Net profit | DKK -17K | -1011% |
| Total assets | DKK 1,2M | -4% |
| Equity | DKK -9K | -212% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 55 | 55 | 57 | -240 | 49 | 65 | 83 | 94 | 93 | 100 | 102 | 96 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 55 | 55 | 57 | -240 | 49 | 65 | 83 | 94 | 93 | 100 | 102 | 96 |
| Depreciation & amort. | -21 | 21 | 21 | 21 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 |
| EBIT | 34 | 34 | 36 | -261 | 13 | 30 | 48 | 59 | 58 | 65 | 67 | 60 |
| Net financials | -28 | -28 | -25 | -38 | -57 | -58 | -54 | -53 | -50 | -51 | -69 | -70 |
| Profit before tax | 7 | 7 | 11 | -167 | -25 | -28 | -6 | 6 | 8 | 14 | -2 | -10 |
| Tax | 2 | 2 | 3 | 66 | 10 | -1 | -2 | -1 | 0 | 3 | -0 | 7 |
| Net profit | 5 | 5 | 8 | -233 | -34 | -26 | -4 | 7 | 8 | 11 | -2 | -17 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.039 | 1.039 | 1.085 | 1.401 | 1.396 | 1.280 | 1.294 | 1.219 | 1.261 | 1.260 | 1.235 | 1.182 |
| Equity | 309 | 309 | 317 | 49 | 15 | -11 | -16 | -9 | -1 | 10 | 8 | -9 |
| Long-term debt | 679 | 679 | 240 | 240 | 240 | 240 | 240 | 240 | 240 | 240 | 240 | 240 |
| Short-term debt | 50 | 50 | 529 | 1.112 | 1.141 | 1.051 | 1.070 | 988 | 1.022 | 1.010 | 987 | 951 |
| Total debt | 729 | 729 | 769 | 1.352 | 1.381 | 1.291 | 1.310 | 1.228 | 1.262 | 1.250 | 1.227 | 1.191 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Management | Management | 2013 | — | — |
NF Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
R&N HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Lundquist | Management | 0 companies |
| Nilan Faaborg Jarmer | Management | 0 companies |