| Revenue | DKK -368K | +15% |
| EBITDA | DKK -844K | -6% |
| Net profit | DKK 17,7M | +24% |
| Total assets | DKK 147,9M | +13% |
| Equity | DKK 139M | +14% |
| Employees | 3 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | 5 | -13 | 3 | — | -54 | -109 | -123 | -7 | -159 | -391 | -322 | -321 | -368 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -120 | -120 | -0 | -100 | -120 | -120 | -240 | -428 | -420 | -476 | -476 | -476 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | 5 | -133 | -117 | 12.491 | -154 | -229 | -243 | -247 | -587 | -811 | -798 | -797 | -844 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -52 | -53 | -0 | -0 | -57 | -68 | -68 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -48 | -186 | -117 | 12.491 | -211 | -297 | -311 | -247 | -587 | -811 | -798 | -797 | -844 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.636 | 8.184 | 10.491 | 0 | 6.981 | 8.583 | -940 | 19.266 | 8.235 | 14.501 | -12.750 | 15.449 | 23.601 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 6.588 | 7.998 | 10.374 | 12.491 | 6.770 | 8.286 | -1.251 | 19.019 | 7.648 | 13.690 | -13.548 | 14.652 | 22.758 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.368 | 1.465 | 1.033 | -0 | 593 | 1.224 | -435 | 3.319 | 2.130 | 2.902 | 95 | 404 | 5.065 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 5.220 | 6.533 | 9.341 | 12.491 | 6.177 | 7.062 | -817 | 15.701 | 5.518 | 10.788 | -13.642 | 14.248 | 17.693 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.091 | 59.219 | 67.981 | 17.832 | 84.904 | 91.529 | 90.469 | 107.823 | 120.731 | 129.414 | 118.927 | 131.065 | 147.892 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 49.914 | 55.889 | 65.207 | 1.000 | 83.775 | 90.290 | 89.376 | 104.969 | 110.376 | 121.052 | 107.295 | 121.425 | 138.996 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.174 | 3.330 | 2.774 | 0 | 1.129 | 1.229 | 1.093 | 2.821 | 10.339 | 8.356 | 11.625 | 9.640 | 8.896 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.174 | 3.330 | 2.774 | 0 | 1.129 | 1.229 | 1.093 | 2.821 | 10.339 | 8.356 | 11.625 | 9.640 | 8.896 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 1999 | |
| Individual | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Beedholm Rasmussen | Board of Directors | 0 companies |