| Revenue | DKK 341K | +767% |
| EBITDA | DKK 341K | +767% |
| Net profit | DKK -375K | -25% |
| Total assets | DKK 18,7M | -1% |
| Equity | DKK 711K | -35% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 200 | 67 | 284 | 521 | 478 | 681 | 750 | 656 | -131 | 39 | 341 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 200 | 67 | 284 | 521 | 478 | 681 | 750 | 656 | -131 | 39 | 341 |
| Depreciation & amort. | -271 | -348 | -471 | -465 | -490 | -490 | -490 | -490 | -490 | -316 | -292 |
| EBIT | -71 | -281 | -187 | 55 | -12 | 190 | 260 | 166 | -621 | -277 | 49 |
| Net financials | -1 | -1 | -195 | -85 | -76 | -57 | -46 | -53 | -52 | -88 | -422 |
| Profit before tax | -72 | -281 | -382 | -30 | -88 | 133 | 214 | 113 | -674 | -364 | -373 |
| Tax | -9 | -67 | -68 | 0 | -19 | 29 | 96 | 77 | 153 | -65 | 2 |
| Net profit | -64 | -214 | -314 | -30 | -69 | 104 | 118 | 36 | -827 | -300 | -375 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.973 | 21.431 | 21.395 | 21.007 | 21.172 | 20.626 | 20.151 | 19.901 | 19.042 | 18.924 | 18.731 |
| Equity | 80 | -134 | -448 | -478 | -546 | -442 | -324 | -288 | -1.115 | 1.086 | 711 |
| Long-term debt | 18.073 | 21.147 | 21.285 | 20.896 | 20.965 | 20.281 | 19.716 | 19.347 | 19.663 | 17.352 | 17.472 |
| Short-term debt | 820 | 418 | 559 | 588 | 754 | 788 | 759 | 841 | 495 | 487 | 548 |
| Total debt | 18.893 | 21.565 | 21.843 | 21.484 | 21.718 | 21.068 | 20.475 | 20.189 | 20.157 | 17.839 | 18.020 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2013 | — | — |
LA Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ZEN CAPITAL A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Aagaard | Management | 0 companies |
| Lise Aagaard | Management | 0 companies |