| Revenue | DKK 242K | -43% |
| EBITDA | DKK 159K | +117% |
| Net profit | DKK 29K | -2% |
| Total assets | DKK 8M | -10% |
| Equity | DKK 2,1M | -20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.228 | 1.037 | 1.314 | 1.307 | 1.132 | 1.108 | 421 | 242 |
| Staff expenses | -434 | -399 | -404 | -412 | -383 | -250 | -0 | -0 |
| EBITDA | 698 | 510 | 719 | 657 | 758 | 649 | 73 | 159 |
| Depreciation & amort. | 230 | -232 | -232 | -311 | -211 | -121 | -74 | -71 |
| EBIT | 468 | 278 | 487 | 346 | 547 | 527 | -1 | 88 |
| Net financials | -575 | -154 | -712 | -504 | -1.379 | -443 | -220 | -86 |
| Profit before tax | 68 | 184 | -14 | -158 | -832 | 84 | -221 | 1 |
| Tax | 88 | 30 | 105 | -26 | 191 | 69 | -251 | -28 |
| Net profit | -19 | 154 | -120 | -132 | -1.023 | 16 | 30 | 29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 12.950 | 13.431 | 15.054 | 14.792 | 15.345 | 10.329 | 8.900 | 7.974 |
| Equity | 762 | 916 | 796 | 664 | -359 | 2.575 | 2.605 | 2.080 |
| Long-term debt | 9.536 | 8.826 | 10.444 | 11.831 | 11.817 | 6.642 | 5.461 | 5.383 |
| Short-term debt | 2.651 | 3.689 | 3.814 | 2.297 | 3.861 | 194 | 441 | 168 |
| Total debt | 12.187 | 12.515 | 14.258 | 14.128 | 15.677 | 6.835 | 5.902 | 5.551 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TR Audit | Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1984 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Rudolf Rejndrup | Audit | 0 companies |
| Laura Marie Laursen | Board of Directors | 0 companies |
| Flemming Laursen | Board of Directors | 0 companies |
| Knud Børge Brøcher | Board of Directors | 0 companies |