| Revenue | DKK 18K | -82% |
| EBITDA | DKK 18K | -82% |
| Net profit | DKK 157K | +171% |
| Total assets | DKK 5M | +3% |
| Equity | DKK 4,8M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 270 | 270 | 270 | 270 | 270 | 106 | 169 | 128 | 155 | 157 | 77 | 100 | 99 | 18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 202 | 190 | 193 | 169 | 100 | 106 | 169 | 128 | 155 | 157 | 77 | 100 | 99 | 18 |
| Depreciation & amort. | -17 | -17 | -17 | -17 | -17 | -17 | -17 | -17 | -17 | -25 | -25 | -25 | -27 | -27 |
| EBIT | 185 | 173 | 176 | 152 | 83 | 89 | 152 | 111 | 138 | 132 | 52 | 74 | 72 | -9 |
| Net financials | -137 | 106 | 358 | 547 | 177 | 585 | -100 | -79 | 276 | -662 | -680 | -149 | 1 | 171 |
| Profit before tax | 47 | 280 | 534 | 699 | 260 | 673 | 52 | 31 | 414 | -530 | -628 | -75 | 73 | 162 |
| Tax | 50 | 50 | 51 | 41 | 23 | -102 | 33 | 24 | 30 | 28 | 11 | 16 | 15 | 4 |
| Net profit | -3 | 230 | 483 | 658 | 237 | 775 | 19 | 7 | 384 | -558 | -639 | -91 | 58 | 157 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.574 | 4.645 | 5.068 | 5.588 | 5.596 | 6.623 | 6.075 | 5.847 | 6.141 | 5.436 | 4.782 | 4.732 | 4.789 | 4.952 |
| Equity | 4.165 | 4.298 | 4.633 | 5.192 | 5.330 | 6.006 | 5.887 | 5.694 | 5.970 | 5.301 | 4.662 | 4.571 | 4.629 | 4.787 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 183 | 121 | 210 | 170 | 40 | 512 | 87 | 56 | 79 | 44 | 31 | 73 | 74 | 75 |
| Total debt | 183 | 121 | 210 | 170 | 40 | 512 | 87 | 56 | 79 | 44 | 31 | 73 | 74 | 75 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1991 | — | — |
DR Management | Management | 1991 | — | — |
FE Management | Management | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Excavata ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Management | 0 companies |
| Frank Elo Madsen | Management | 0 companies |