| Revenue | DKK -99K | -396% |
| EBITDA | DKK -99K | -396% |
| Net profit | DKK 1,7M | +960% |
| Total assets | DKK 7,5M | +28% |
| Equity | DKK 6M | +36% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 83 | 40 | 9 | 78 | 41 | 24 | 93 | 66 | 22 | -4 | -11 | 34 | -99 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 38 | -35 | -69 | 47 | -6 | -10 | 66 | 17 | 22 | -4 | -11 | 34 | -99 |
| Depreciation & amort. | -17 | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -24 |
| EBIT | 22 | -70 | -104 | 13 | -40 | -45 | 32 | -18 | -13 | -38 | -45 | -1 | -124 |
| Net financials | -486 | 223 | 153 | -38 | 56 | 65 | 519 | 631 | 716 | 812 | 356 | -200 | 1.768 |
| Profit before tax | -464 | 154 | 49 | -25 | 16 | 20 | 550 | 613 | 704 | 774 | 310 | -201 | 1.645 |
| Tax | 11 | -0 | -0 | -18 | -21 | -18 | 8 | 1 | -11 | -14 | -16 | -7 | -18 |
| Net profit | -474 | 154 | 49 | -7 | 37 | 38 | 543 | 612 | 715 | 788 | 326 | -193 | 1.663 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.446 | 3.550 | 3.499 | 3.513 | 3.473 | 3.438 | 4.109 | 4.493 | 5.157 | 5.972 | 6.108 | 5.845 | 7.476 |
| Equity | 1.756 | 1.910 | 1.959 | 1.902 | 1.939 | 1.926 | 2.468 | 3.027 | 3.686 | 4.417 | 4.686 | 4.434 | 6.036 |
| Long-term debt | 1.513 | 1.443 | 1.376 | 1.389 | 1.326 | 1.261 | 1.193 | 1.124 | 1.082 | 1.001 | 920 | 839 | 0 |
| Short-term debt | 177 | 197 | 164 | 222 | 209 | 251 | 447 | 342 | 389 | 553 | 501 | 572 | 1.440 |
| Total debt | 1.690 | 1.640 | 1.540 | 1.612 | 1.535 | 1.512 | 1.640 | 1.466 | 1.471 | 1.554 | 1.422 | 1.410 | 1.440 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Elin Marie Møller Olsen | Audit | 0 companies |