| Revenue | DKK -1,1M | +32% |
| EBITDA | DKK -1,4M | -34% |
| Net profit | DKK -365K | -102% |
| Total assets | DKK 499,8M | +12% |
| Equity | DKK 403,8M | +7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 590 | -606 | -979 | -908 | -2.309 | -1.372 | -1.204 | -1.259 | -1.087 | -1.391 | -1.220 | -845 | -1.119 |
| Staff expenses | -327 | -395 | -376 | -0 | -573 | -473 | -536 | -527 | -347 | -225 | -601 | -218 | -301 |
| EBITDA | 935 | -1.001 | -1.354 | -1.444 | -2.882 | -1.845 | -1.740 | 969 | 16.178 | -1.616 | -1.822 | -1.063 | -1.420 |
| Depreciation & amort. | -9 | -0 | -157 | -0 | -157 | -157 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 926 | -1.001 | -1.511 | -1.444 | -3.040 | -2.002 | -1.740 | 969 | 16.178 | -1.616 | -1.822 | -1.063 | -1.420 |
| Net financials | -6.938 | 3.458 | 10.632 | 22.630 | 14.334 | -13.990 | 21.574 | 52.323 | 70.604 | 153.706 | -94.898 | -8.994 | -10.481 |
| Profit before tax | -2.688 | 2.457 | 9.121 | 21.186 | 11.294 | 14.463 | 21.334 | 53.292 | 86.782 | 157.115 | -11.314 | 17.312 | 1.863 |
| Tax | -681 | -636 | 2.289 | 2.290 | 603 | -644 | 459 | 2.201 | 422 | 2.404 | 14 | 2.302 | 2.228 |
| Net profit | -2.007 | 3.093 | 6.832 | 18.896 | 10.692 | 15.108 | 20.876 | 51.091 | 86.359 | 154.711 | -11.328 | 15.010 | -365 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 166.438 | 136.015 | 143.631 | 175.842 | 190.524 | 197.288 | 193.249 | 230.919 | 306.166 | 453.331 | 416.115 | 446.937 | 499.826 |
| Equity | 155.165 | 135.447 | 142.279 | 161.175 | 156.866 | 171.974 | 192.850 | 228.940 | 305.300 | 450.011 | 413.683 | 376.585 | 403.769 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | 2 | 0 | 0 |
| Short-term debt | -10.540 | 568 | 1.352 | 14.667 | 33.657 | 25.314 | 399 | 1.978 | 866 | 3.320 | 2.432 | 70.352 | 96.056 |
| Total debt | -10.540 | 568 | 1.352 | 14.667 | 33.657 | 25.314 | 399 | 1.978 | 866 | 3.320 | 2.432 | 70.352 | 96.056 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Audit | Audit | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2015 | |
| Individual | 20.0% | 0.0% | 2015 | |
| Individual | 10.0% | 100.0% | 2015 | |
| Individual | 5.0% | 0.0% | 2015 | |
| Individual | 5.0% | 0.0% | 2015 | |
| Individual | 5.0% | 0.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Alfred Grinderslev | Audit | 0 companies |
| Arne Knudsen | Chairman | 0 companies |