| Revenue | DKK -21K | -106% |
| EBITDA | DKK -568K | -234% |
| Net profit | DKK -670K | -1369% |
| Total assets | DKK 2,8M | -27% |
| Equity | DKK 40K | -95% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 962 | 728 | 816 | 1.321 | 585 | 1.115 | 479 | 950 | 905 | 648 | 380 | -21 |
| Staff expenses | -400 | -400 | -400 | -450 | -450 | -450 | -450 | -450 | -450 | -550 | -550 | -550 |
| EBITDA | 562 | 328 | 416 | 871 | 135 | 665 | 29 | 500 | 455 | 98 | -170 | -568 |
| Depreciation & amort. | -126 | -107 | -155 | -204 | -232 | -233 | -264 | -215 | -247 | -247 | -86 | 2 |
| EBIT | 436 | 221 | 260 | 667 | -97 | 432 | -235 | 285 | 208 | -149 | -256 | -570 |
| Net financials | -30 | -62 | -84 | -95 | -166 | -91 | -73 | -147 | -76 | -45 | 142 | -13 |
| Profit before tax | 406 | 159 | 176 | 572 | -263 | 342 | -308 | 137 | 132 | -194 | -114 | -583 |
| Tax | 2 | 12 | 16 | 126 | -51 | 45 | -74 | 66 | 44 | 3 | -69 | 87 |
| Net profit | 289 | 130 | 148 | 428 | -212 | 266 | -234 | 71 | 95 | -197 | -46 | -670 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.380 | 5.195 | 5.151 | 5.969 | 4.585 | 4.573 | 4.381 | 4.437 | 4.636 | 3.702 | 3.860 | 2.824 |
| Equity | 1.310 | 1.078 | 1.127 | 1.455 | 1.243 | 1.429 | 1.195 | 1.186 | 1.162 | 965 | 820 | 40 |
| Long-term debt | 288 | 2.492 | 2.355 | 2.500 | 1.343 | 1.232 | 1.365 | 1.381 | 1.221 | 901 | 723 | 601 |
| Short-term debt | 1.772 | 1.622 | 1.660 | 2.012 | 1.999 | 1.904 | 1.820 | 1.870 | 2.252 | 1.836 | 2.317 | 2.183 |
| Total debt | 2.060 | 4.114 | 4.016 | 4.512 | 3.342 | 3.136 | 3.186 | 3.251 | 3.474 | 2.737 | 3.040 | 2.784 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH | Audit | 1985 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1985 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Henrik Tjørning | Audit | 0 companies |