| Revenue | DKK -309K | +264% |
| EBITDA | DKK -309K | -264% |
| Net profit | DKK 2M | +9% |
| Total assets | DKK 20,3M | +8% |
| Equity | DKK 19,9M | +7% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -101 | -78 | -77 | -183 | -146 | -71 | -142 | -106 | -233 | -187 | -263 | -94 | -85 | -309 |
| Staff expenses | -0 | -0 | -0 | -80 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -101 | -78 | -77 | -263 | -146 | -71 | -142 | -106 | -233 | -187 | -263 | -94 | -85 | -309 |
| Depreciation & amort. | -9 | -12 | -15 | -10 | -10 | -19 | -15 | -18 | -10 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -110 | -91 | -92 | -273 | -156 | -90 | -157 | -124 | -243 | -187 | -263 | -94 | -85 | -309 |
| Net financials | 757 | 2.497 | -9.359 | -26.219 | -1.180 | 1.836 | 70 | 713 | -281 | 2.907 | 1.262 | -2.654 | 2.489 | 2.624 |
| Profit before tax | 523 | 2.344 | -9.527 | -26.492 | -1.336 | 1.746 | -87 | 589 | -524 | 2.719 | 1.000 | -2.747 | 2.404 | 2.315 |
| Tax | 132 | 635 | 283 | -101 | -210 | 384 | -20 | 130 | -145 | 604 | 239 | -578 | 545 | 289 |
| Net profit | 390 | 1.710 | -9.810 | -26.391 | -1.126 | 1.362 | -68 | 459 | -379 | 2.115 | 760 | -2.170 | 1.859 | 2.025 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 60.564 | 63.527 | 49.423 | 23.073 | 20.682 | 21.584 | 21.039 | 20.569 | 19.664 | 21.715 | 21.802 | 17.293 | 18.754 | 20.341 |
| Equity | 59.762 | 60.972 | 48.162 | 21.771 | 20.645 | 21.467 | 20.549 | 20.468 | 19.639 | 21.204 | 21.365 | 16.695 | 18.554 | 19.920 |
| Long-term debt | 54 | 538 | 495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 748 | 2.016 | 765 | 1.302 | 37 | 117 | 490 | 98 | 25 | 507 | 433 | 598 | 199 | 414 |
| Total debt | 802 | 2.555 | 1.260 | 1.302 | 37 | 117 | 490 | 98 | 25 | 507 | 433 | 598 | 199 | 414 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 1989 | — | — |
IJ Audit | Audit | 1989 | — | — |
ET | Audit | 1989 | — | — |
PE Management | Management | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Gregers Brandt | Management | 0 companies |
| Ivan Jasper | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |