| Revenue | DKK 1,4M | +584% |
| EBITDA | DKK -1,5M | +22% |
| Net profit | DKK -64,2M | -343% |
| Total assets | DKK 187,5M | -28% |
| Equity | DKK 133,6M | -34% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 646 | 671 | 705 | 740 | 451 | 177 | 1.102 | 1.172 | 1.732 | 1.239 | 1.274 | 604 | 208 | 1.425 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -129 | -1.667 | -3.291 | -1.372 | -965 | -996 | -922 | -920 | -1.958 |
| EBITDA | -1.865 | -3.861 | -3.329 | 196 | 418 | -60 | -2.025 | -4.202 | -1.315 | -1.756 | -1.292 | -3.456 | -1.936 | -1.516 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.865 | -3.861 | -3.329 | 196 | 418 | -60 | -2.025 | -4.202 | -1.315 | -1.756 | -1.292 | -3.456 | -1.936 | -1.516 |
| Net financials | 566 | 5.807 | 13.719 | 20.092 | -7.440 | 11.736 | 1.159 | -978 | -5.849 | 25.004 | 22.283 | -15.285 | 13.809 | -61.809 |
| Profit before tax | -1.299 | 3.612 | 10.390 | 20.288 | -7.022 | 11.676 | -866 | -5.180 | -7.164 | 23.248 | 20.992 | -3.658 | 26.356 | -63.325 |
| Tax | 1.102 | 833 | -709 | 710 | -54 | 955 | -658 | -1.396 | -1.008 | 938 | 300 | -274 | -67 | 914 |
| Net profit | -2.401 | 2.779 | 11.100 | 19.578 | -6.968 | 10.721 | -208 | -3.784 | -6.156 | 22.310 | 20.692 | -3.384 | 26.424 | -64.239 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 137.012 | 140.908 | 158.358 | 177.473 | 166.405 | 177.768 | 161.017 | 159.982 | 152.728 | 177.648 | 217.724 | 229.018 | 260.736 | 187.477 |
| Equity | 128.828 | 131.607 | 142.610 | 162.089 | 155.021 | 165.641 | 149.512 | 145.622 | 137.245 | 159.445 | 180.024 | 176.526 | 202.832 | 133.593 |
| Long-term debt | 0 | 0 | 0 | 498 | 0 | 250 | 271 | 259 | 321 | 342 | 283 | 274 | 0 | 0 |
| Short-term debt | 3.147 | 3.483 | 10.604 | 9.837 | 6.425 | 6.869 | 11.052 | 14.101 | 15.163 | 17.861 | 37.418 | 52.218 | 57.904 | 53.884 |
| Total debt | 3.147 | 3.483 | 10.604 | 10.334 | 6.425 | 7.119 | 11.323 | 14.360 | 15.484 | 18.204 | 37.701 | 52.492 | 57.904 | 53.884 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1988 | — | — |
DR Management | Management | 1988 | — | — |
GF Audit | Audit | 1994 | — | — |
EN Audit | Audit | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Management | 0 companies |
| Gert Fisker Tomczyk | Audit | 0 companies |
| Erik Nexøe | Audit | 0 companies |