| Revenue | DKK 156K | -11% |
| EBITDA | DKK -64K | +75% |
| Net profit | DKK -172K | +44% |
| Total assets | DKK 4,6M | -6% |
| Equity | DKK 239K | -42% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 489 | 611 | 396 | 438 | 324 | 243 | 158 | 177 | 206 | 261 | 217 | 148 | 175 | 156 |
| Staff expenses | -30 | -32 | -74 | -32 | -42 | -42 | -42 | -33 | -291 | -255 | -213 | -213 | -143 | -3 |
| EBITDA | 235 | 285 | 85 | 150 | 83 | -34 | -60 | -73 | -375 | -230 | -212 | -286 | -253 | -64 |
| Depreciation & amort. | 8 | -6 | -9 | -6 | -5 | -4 | -11 | -0 | -0 | -0 | -0 | -45 | -65 | -35 |
| EBIT | 227 | 279 | 76 | 143 | 78 | -38 | -71 | -73 | -375 | -230 | -212 | -331 | -318 | -99 |
| Net financials | -38 | -8 | -9 | 634 | -222 | 214 | 97 | 366 | -407 | 538 | -351 | -367 | -60 | -102 |
| Profit before tax | 189 | 271 | 68 | 777 | -144 | 177 | 26 | 292 | -782 | 308 | -563 | -698 | -378 | -201 |
| Tax | 53 | 68 | 24 | 195 | -26 | 44 | 6 | 66 | -0 | -0 | -226 | -137 | -68 | -29 |
| Net profit | 136 | 202 | 44 | 582 | -119 | 133 | 20 | 226 | -782 | 308 | -337 | -561 | -310 | -172 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.206 | 4.377 | 5.975 | 6.796 | 6.667 | 6.727 | 6.477 | 6.733 | 6.042 | 6.319 | 5.771 | 5.076 | 4.865 | 4.557 |
| Equity | 1.002 | 1.205 | 1.249 | 1.831 | 1.712 | 1.845 | 1.865 | 2.092 | 1.310 | 1.618 | 1.282 | 721 | 411 | 239 |
| Long-term debt | 1.593 | 1.593 | 1.593 | 1.574 | 1.517 | 1.460 | 1.401 | 1.341 | 1.281 | 1.221 | 1.160 | 1.040 | 1.038 | 988 |
| Short-term debt | 1.980 | 1.880 | 3.410 | 3.473 | 3.545 | 3.486 | 3.267 | 3.300 | 3.451 | 3.479 | 3.329 | 3.315 | 3.416 | 3.331 |
| Total debt | 3.572 | 3.473 | 5.003 | 5.046 | 5.062 | 4.945 | 4.669 | 4.641 | 4.732 | 4.700 | 4.489 | 4.355 | 4.454 | 4.318 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IR Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Ravnkjær | Management | 0 companies |