| Revenue | DKK 302K | +80% |
| EBITDA | DKK 275K | +96% |
| Net profit | DKK 17K | +132% |
| Total assets | DKK 5,5M | -2% |
| Equity | DKK 1,7M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | 155 | 286 | 99 | 68 | 573 | 367 | 537 | 332 | 430 | 276 | 168 | 302 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -27 | -28 | -27 | -23 | -26 | -28 | -28 |
| EBITDA | -18 | 155 | 286 | 99 | 68 | 573 | 340 | 509 | 305 | 407 | 250 | 140 | 275 |
| Depreciation & amort. | -79 | -88 | -68 | -68 | -78 | -78 | -78 | -78 | -78 | -78 | -78 | -78 | -78 |
| EBIT | -97 | 67 | 218 | 30 | -10 | 495 | 262 | 431 | 227 | 328 | 172 | 62 | 196 |
| Net financials | -130 | -118 | -117 | -111 | -49 | -39 | -53 | -42 | -43 | -40 | -40 | -164 | -185 |
| Profit before tax | -228 | -51 | 101 | -80 | -59 | 456 | 209 | 388 | 184 | 288 | 132 | -101 | 12 |
| Tax | -57 | -6 | 31 | -169 | 1 | 123 | 63 | 102 | 57 | 80 | 45 | -49 | -5 |
| Net profit | -171 | -45 | 70 | 89 | -60 | 333 | 146 | 286 | 126 | 208 | 87 | -52 | 17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.467 | 8.134 | 7.943 | 8.428 | 5.616 | 5.582 | 5.791 | 5.963 | 5.885 | 6.072 | 5.918 | 5.611 | 5.471 |
| Equity | 656 | 621 | 693 | 782 | 723 | 1.056 | 1.202 | 1.288 | 1.415 | 1.623 | 1.709 | 1.657 | 1.674 |
| Long-term debt | 4.264 | 4.848 | 4.500 | 4.335 | 4.452 | 4.341 | 4.357 | 4.364 | 4.324 | 4.060 | 3.905 | 3.751 | 3.575 |
| Short-term debt | 2.389 | 2.514 | 2.567 | 3.310 | 441 | 185 | 232 | 311 | 146 | 390 | 303 | 203 | 223 |
| Total debt | 6.653 | 7.361 | 7.067 | 7.645 | 4.893 | 4.526 | 4.589 | 4.675 | 4.470 | 4.450 | 4.208 | 3.954 | 3.798 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1984 | — | — | |
MN Management | Management | 2016 | — | — |
RN Audit | Audit | 1984 | — | — |
EN Management | Management | 1984 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ASX 6704 HOLDING FREDERIKSHAVN ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| REVISIONSFIRMAET TOKE LIND ApS | Audit | 0 companies |
| Michael Nielsen | Management | 0 companies |
| REVISION NORD A/S | Audit | 0 companies |
| Erik Nielsen | Management | 0 companies |