| Revenue | DKK 57K | -106% |
| EBITDA | DKK 319K | +131% |
| Net profit | DKK -826K | -123% |
| Total assets | DKK 10,1M | -18% |
| Equity | DKK 7,1M | -12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 148 | -229 | 216 | -221 | 764 | 191 | 754 | 325 | -937 | 57 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 69 | -290 | 85 | -324 | 694 | 139 | 699 | 275 | -1.017 | 319 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 69 | -290 | 85 | -324 | 694 | 139 | 699 | 275 | -1.017 | 319 |
| Net financials | -56 | 1.014 | 695 | 1.935 | -595 | -24 | 250 | 1.546 | 5.557 | -905 |
| Profit before tax | 13 | 723 | 780 | 1.610 | 99 | 115 | 948 | 1.821 | 4.540 | -586 |
| Tax | 3 | 182 | 191 | 379 | 25 | 26 | 209 | 401 | 999 | 240 |
| Net profit | 10 | 541 | 588 | 1.231 | 74 | 88 | 739 | 1.420 | 3.541 | -826 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.447 | 2.330 | 3.025 | 4.509 | 4.630 | 4.715 | 5.946 | 8.020 | 12.287 | 10.085 |
| Equity | 421 | 962 | 1.435 | 2.617 | 2.640 | 2.634 | 3.267 | 4.579 | 8.010 | 7.071 |
| Long-term debt | 102 | 68 | 46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 924 | 1.300 | 1.544 | 1.892 | 1.990 | 2.081 | 2.679 | 3.441 | 4.278 | 3.014 |
| Total debt | 1.026 | 1.368 | 1.590 | 1.892 | 1.990 | 2.081 | 2.679 | 3.441 | 4.278 | 3.014 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
Rr | Audit | 1988 | — | — |
MJ Unofficial title | Unofficial title | 2022 | — | — |
RK Management | Management | 2022 | — | — |
ET | Audit | 1988 | — | — |
PE Management | Management | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Woxholt ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 100.0% | 100.0% | 1988 | |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Reg. revisor Torben Andersen | Audit | 0 companies |
| Martin Jørgensen | Unofficial title | 0 companies |
| Randi Kjærgaard Woxholt | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |