| Revenue | — | — |
| EBITDA | DKK 3,1M | +659% |
| Net profit | DKK 3M | +836% |
| Total assets | DKK 3,9M | +142% |
| Equity | DKK 1,5M | +262% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 339 | 106 | 114 | 864 | 492 | 319 | 658 | 227 | 406 | — |
| Staff expenses | -22 | -0 | -89 | -1.159 | -876 | -305 | -0 | -0 | -0 | -0 |
| EBITDA | 317 | 106 | 25 | -295 | -384 | 13 | 658 | 227 | 406 | 3.079 |
| Depreciation & amort. | 100 | -100 | -100 | -100 | -100 | -100 | -72 | -72 | -35 | -0 |
| EBIT | 217 | 6 | -75 | -395 | -484 | -86 | 586 | 155 | 371 | 3.079 |
| Net financials | -177 | -151 | -112 | -115 | -107 | -116 | -69 | -64 | -46 | -34 |
| Profit before tax | 41 | -145 | -187 | -510 | -591 | -202 | 517 | 91 | 325 | 3.045 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 41 | -145 | -187 | -510 | -591 | -202 | 517 | 91 | 325 | 3.045 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.027 | 5.258 | 5.010 | 4.801 | 4.483 | 4.218 | 3.117 | 2.964 | 1.603 | 3.877 |
| Equity | -56 | -220 | -428 | -958 | -1.569 | -1.791 | -1.294 | -1.223 | -918 | 1.487 |
| Long-term debt | 4.664 | 5.245 | 5.172 | 5.108 | 5.041 | 4.855 | 3.702 | 3.558 | 2.268 | 0 |
| Short-term debt | 419 | 234 | 266 | 651 | 1.011 | 1.154 | 709 | 629 | 252 | 2.390 |
| Total debt | 5.083 | 5.479 | 5.437 | 5.759 | 6.052 | 6.009 | 4.411 | 4.187 | 2.521 | 2.390 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BR Unofficial title | Unofficial title | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Ramskov Laursen | Unofficial title | 0 companies |
| Liselotte Ilskov | Board of Directors | 0 companies |
| Carsten Ilskov Frandsen | Board of Directors | 0 companies |
| Nicolai Frandsen | Board of Directors | 0 companies |
| Eigild Frandsen | Board of Directors | 0 companies |