| Revenue | DKK -617K | +3% |
| EBITDA | DKK -1,3M | -59% |
| Net profit | DKK 575K | -73% |
| Total assets | DKK 50,5M | -7% |
| Equity | DKK 47,1M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 773 | 816 | 830 | 889 | -162 | -98 | 283 | -117 | 247 | 272 | -137 | -827 | -597 | -617 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -217 | -625 |
| EBITDA | 569 | 656 | 172 | 889 | -162 | 795 | 283 | -117 | 247 | 272 | -137 | -827 | -813 | -1.295 |
| Depreciation & amort. | -181 | -182 | -183 | -2.220 | -245 | 541 | -1.722 | -103 | -103 | -103 | -103 | -104 | -152 | -273 |
| EBIT | 388 | 474 | -11 | -1.331 | -408 | 253 | -1.439 | -220 | 143 | 168 | -240 | -932 | -966 | -1.569 |
| Net financials | 698 | 888 | 970 | -197 | -199 | 45 | -49 | 301 | -66 | 1.500 | 49.133 | -458 | 3.787 | 2.137 |
| Profit before tax | 1.086 | 1.362 | 960 | -1.528 | -607 | 299 | -1.487 | 81 | 77 | 1.669 | 48.893 | -1.390 | 2.821 | 568 |
| Tax | 80 | 135 | 20 | 175 | 5 | -0 | -0 | -0 | -0 | -0 | -0 | 148 | 719 | -6 |
| Net profit | 1.007 | 1.227 | 939 | -1.703 | -612 | 299 | -1.487 | 81 | 77 | 1.669 | 48.893 | -1.537 | 2.102 | 575 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.107 | 12.611 | 12.731 | 15.256 | 14.244 | 11.577 | 8.943 | 9.571 | 9.863 | 10.522 | 56.525 | 53.864 | 54.141 | 50.467 |
| Equity | 5.553 | 6.280 | 7.169 | 4.912 | 4.301 | 4.548 | 2.955 | 2.927 | 2.698 | 4.310 | 53.145 | 50.408 | 49.510 | 47.085 |
| Long-term debt | 4.780 | 4.712 | 4.639 | 7.536 | 7.588 | 4.521 | 3.661 | 5.386 | 5.326 | 4.836 | 3.013 | 2.828 | 2.699 | 0 |
| Short-term debt | 2.774 | 1.619 | 923 | 2.807 | 2.355 | 2.508 | 2.328 | 1.258 | 1.839 | 1.377 | 366 | 628 | 1.894 | 3.382 |
| Total debt | 7.554 | 6.331 | 5.562 | 10.343 | 9.943 | 7.029 | 5.988 | 6.644 | 7.166 | 6.212 | 3.380 | 3.456 | 4.593 | 3.382 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OH Management | Management | 1982 | — | — |
EB Management | Management | 1982 | — | — |
CS Management | Management | 1982 | — | — |
IP Audit | Audit | 1982 | — | — |
IA Management | Management | 1982 | — | — |
LA Management | Management | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Oskar Henry Hjort | Management | 0 companies |
| Elin Bente Hjort | Management | 0 companies |
| Cæcilie Sonja Corneliussen | Management | 0 companies |
| Inge Printz Nyenstad | Audit | 0 companies |
| Ina Andreasen | Management | 0 companies |
| Lottie Aaboe Suszkiewicz | Management | 0 companies |