| Revenue | DKK 298K | +25% |
| EBITDA | DKK 298K | +25% |
| Net profit | DKK -10K | -128% |
| Total assets | DKK 3,2M | -1% |
| Equity | DKK 455K | -2% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 96 | 242 | 245 | 245 | 245 | 245 | 242 | 241 | 238 | 298 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 96 | 242 | 245 | 245 | 245 | 245 | 242 | 241 | 238 | 298 |
| Depreciation & amort. | -0 | -46 | -46 | -46 | -46 | -46 | -46 | -46 | -46 | -46 |
| EBIT | 96 | 196 | 199 | 200 | 199 | 200 | 196 | 195 | 193 | 252 |
| Net financials | -125 | -166 | -143 | -111 | -109 | -120 | -100 | -113 | -149 | -257 |
| Profit before tax | -29 | 31 | 57 | 88 | 90 | 79 | 96 | 82 | 44 | -6 |
| Tax | -1 | 5 | 9 | 19 | 20 | 21 | 21 | 18 | 10 | 4 |
| Net profit | -29 | 25 | 48 | 69 | 71 | 58 | 75 | 64 | 34 | -10 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.582 | 3.516 | 3.467 | 3.422 | 3.376 | 3.332 | 3.287 | 3.242 | 3.197 | 3.153 |
| Equity | 21 | 47 | 94 | 163 | 234 | 292 | 366 | 431 | 465 | 455 |
| Long-term debt | 1.988 | 1.926 | 1.757 | 1.633 | 1.523 | 1.408 | 1.290 | 1.825 | 2.402 | 1.125 |
| Short-term debt | 1.552 | 1.514 | 1.576 | 1.575 | 1.560 | 1.562 | 1.550 | 896 | 230 | 1.468 |
| Total debt | 3.539 | 3.440 | 3.333 | 3.208 | 3.082 | 2.970 | 2.840 | 2.720 | 2.632 | 2.593 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2014 | — | — |
CC Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MADS RUDBÆK HOLDING ApS | Company | 100.0% | 100.0% | 2024 |
NH3 Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Rudbæk | Management | 0 companies |
| Carl Christian Rasmussen | Management | 0 companies |