| Revenue | DKK 119K | -57% |
| EBITDA | DKK -108K | -336% |
| Net profit | DKK -181K | -1360% |
| Total assets | DKK 1,2M | -6% |
| Equity | DKK -139K | -426% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 448 | 385 | 317 | 465 | 447 | 512 | 433 | 358 | 383 | 300 | 184 | 277 | 119 |
| Staff expenses | -267 | -362 | -431 | -407 | -376 | -343 | -364 | -382 | -202 | -127 | -255 | -231 | -228 |
| EBITDA | 181 | 23 | -114 | 58 | 71 | 169 | 68 | -24 | 181 | 174 | -71 | 46 | -108 |
| Depreciation & amort. | 33 | -30 | -21 | -21 | -21 | -21 | -21 | -21 | -21 | -21 | -21 | -0 | -0 |
| EBIT | 148 | -7 | -135 | 37 | 50 | 148 | 47 | -45 | 160 | 153 | -92 | 46 | -108 |
| Net financials | -51 | -48 | -46 | -45 | -51 | -54 | -42 | -44 | -35 | -25 | -39 | -32 | -55 |
| Profit before tax | 97 | -37 | -113 | -8 | -0 | 93 | 5 | -89 | 125 | 128 | -130 | 14 | -164 |
| Tax | 39 | 9 | 34 | 7 | 8 | 30 | -8 | -0 | 13 | 23 | -0 | -0 | 18 |
| Net profit | 58 | -46 | -147 | -14 | -8 | 63 | 13 | -89 | 111 | 105 | -130 | 14 | -181 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.276 | 1.217 | 1.393 | 1.530 | 1.494 | 1.375 | 1.352 | 1.240 | 1.350 | 1.354 | 1.204 | 1.233 | 1.163 |
| Equity | 171 | 125 | -23 | -37 | -45 | 18 | 32 | -57 | 54 | 159 | 28 | 43 | -139 |
| Long-term debt | 878 | 841 | 806 | 772 | 732 | 692 | 652 | 612 | 570 | 520 | 483 | 445 | 404 |
| Short-term debt | 227 | 252 | 610 | 795 | 807 | 665 | 668 | 685 | 726 | 676 | 693 | 745 | 898 |
| Total debt | 1.105 | 1.093 | 1.416 | 1.567 | 1.539 | 1.357 | 1.321 | 1.297 | 1.296 | 1.196 | 1.176 | 1.190 | 1.301 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LT Management | Management | 1981 | — | — |
OI Management | Management | 1981 | — | — |
RH | Audit | 1981 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Lene Thornberg | Management | 0 companies |
| Otto Ib Petersen | Management | 0 companies |
| Revisor Hans Jesper Løje | Audit | 0 companies |