| Revenue | DKK -389K | -9% |
| EBITDA | DKK -389K | +9% |
| Net profit | DKK 9,8M | +1145% |
| Total assets | DKK 126,8M | +9% |
| Equity | DKK 50,1M | +24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -58 | -81 | -114 | -211 | -337 | -259 | -318 | -461 | -332 | -353 | -314 | -428 | -389 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -406 | -786 | -93 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -58 | -81 | -114 | -211 | -337 | -665 | -1.104 | -369 | -332 | -332 | -314 | -428 | -389 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -8 | -7 | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -58 | -81 | -114 | -211 | -345 | -671 | -1.108 | -369 | -332 | -332 | -314 | -428 | -389 |
| Net financials | 2.091 | 3.652 | 4.011 | 7.819 | 4.592 | 6.826 | -287 | 6.252 | 15.783 | 11.384 | -13.247 | 1.180 | 10.173 |
| Profit before tax | 2.033 | 3.571 | 3.897 | 7.608 | 4.247 | 6.155 | -1.395 | 5.883 | 15.451 | 11.031 | -13.560 | 752 | 9.784 |
| Tax | 163 | -16 | 98 | 123 | 1.160 | 1.335 | -452 | 1.777 | 560 | 2.882 | -44 | -33 | 19 |
| Net profit | 1.870 | 3.587 | 3.799 | 7.486 | 3.087 | 4.820 | -942 | 4.106 | 14.891 | 8.169 | -13.516 | 785 | 9.766 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.669 | 18.336 | 21.297 | 28.895 | 82.939 | 98.216 | 97.190 | 92.927 | 105.291 | 128.034 | 114.818 | 116.096 | 126.782 |
| Equity | 14.373 | 17.960 | 21.159 | 28.345 | 22.431 | 27.251 | 25.859 | 29.966 | 44.857 | 53.026 | 39.510 | 40.294 | 50.060 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 295 | 376 | 138 | 550 | 60.507 | 70.965 | 71.331 | 62.962 | 60.434 | 75.008 | 75.308 | 75.802 | 76.722 |
| Total debt | 295 | 376 | 138 | 550 | 60.507 | 70.965 | 71.331 | 62.962 | 60.434 | 75.008 | 75.308 | 75.802 | 76.722 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
JW Management | Management | 1989 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GNITLOF ApS | Company | 50.0% | 50.0% | 2019 |
KVOTE2 ApS | Company | 50.0% | 50.0% | 2019 |
BIDA ApS | Company | 33.3% | 66.7% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jan Wraae Folting | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Paul Hans Carsten Pedersen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Benedicte Folting | Chairman | 0 companies |
| Christian Torben Richter | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |