| Revenue | DKK 533K | -223% |
| EBITDA | DKK -109K | +90% |
| Net profit | DKK 12,3M | -4% |
| Total assets | DKK 165,7M | +6% |
| Equity | DKK 139,5M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -71 | -91 | -414 | -523 | 1.579 | 1.006 | -257 | -263 | -285 | -33 | -190 | 2 | -433 | 533 |
| Staff expenses | -0 | -11 | -189 | -0 | -824 | -0 | -0 | -1.279 | -0 | -543 | -592 | -606 | -622 | -642 |
| EBITDA | -71 | -103 | -603 | -523 | 755 | 1.006 | -257 | -1.542 | -285 | -576 | -782 | -603 | -1.055 | -109 |
| Depreciation & amort. | -0 | -5 | -5 | -5 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 |
| EBIT | -71 | -108 | -608 | -528 | 752 | 1.006 | -257 | -1.542 | -285 | -576 | -782 | -603 | -1.055 | -115 |
| Net financials | 5.700 | 6.108 | 8.678 | 11.681 | 58.790 | 1.406 | 8.684 | 13.166 | 13.814 | 1.735 | 25.607 | -17.648 | 17.502 | 15.040 |
| Profit before tax | 5.628 | 6.000 | 8.071 | 11.154 | 59.542 | 2.412 | 8.427 | 11.624 | 13.529 | 1.159 | 24.825 | -18.252 | 16.446 | 14.925 |
| Tax | 128 | -15 | 87 | 439 | 313 | 609 | 1.033 | -787 | 1.690 | -1.421 | 3.147 | -3.990 | 3.682 | 2.639 |
| Net profit | 5.501 | 6.015 | 7.984 | 10.714 | 59.229 | 1.803 | 7.394 | 12.411 | 11.839 | 2.580 | 21.678 | -14.261 | 12.765 | 12.286 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.620 | 24.610 | 31.794 | 41.464 | 91.549 | 90.235 | 95.854 | 104.713 | 115.014 | 117.557 | 139.081 | 124.635 | 156.740 | 165.653 |
| Equity | 18.027 | 23.043 | 30.027 | 31.741 | 90.971 | 89.274 | 94.667 | 104.578 | 114.417 | 116.997 | 138.675 | 124.413 | 131.178 | 139.464 |
| Long-term debt | 376 | 361 | 345 | 327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.217 | 1.206 | 1.422 | 9.396 | 578 | 961 | 1.187 | 136 | 597 | 560 | 247 | 222 | 25.562 | 26.189 |
| Total debt | 2.593 | 1.567 | 1.767 | 9.722 | 578 | 961 | 1.187 | 136 | 597 | 560 | 247 | 222 | 25.562 | 26.189 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1990 | — | — |
DR Management | Management | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Management | 0 companies |