| Revenue | DKK -181K | +122% |
| EBITDA | DKK -181K | -122% |
| Net profit | DKK 7,3M | +164% |
| Total assets | DKK 149,5M | +7% |
| Equity | DKK 142,6M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -223 | -305 | -325 | — | -176 | -94 | -41 | -215 | -50 | -79 | -379 | -82 | -181 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -223 | -305 | -325 | -273 | -176 | -94 | -41 | -215 | -50 | -79 | -379 | -82 | -181 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -75 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -223 | -305 | -325 | -273 | -176 | -94 | -41 | -290 | -50 | -79 | -379 | -82 | -181 |
| Net financials | 4.917 | 5.233 | 2.028 | 5.906 | 7.025 | 36.007 | 3.783 | -8.259 | 5.522 | 29.501 | 831 | 3.751 | 8.412 |
| Profit before tax | 4.695 | 4.928 | 1.704 | 5.637 | 6.849 | 35.913 | 3.741 | -8.549 | 5.472 | 29.422 | 452 | 3.670 | 8.230 |
| Tax | 398 | 98 | 394 | 1.432 | 1.368 | 1.095 | 1.074 | -345 | -2.153 | 685 | 188 | 900 | 916 |
| Net profit | 4.296 | 4.830 | 1.310 | 4.201 | 5.481 | 34.818 | 2.668 | -8.204 | 7.625 | 28.737 | 264 | 2.769 | 7.315 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 65.538 | 69.618 | 89.573 | 87.266 | 93.321 | 142.805 | 131.935 | 153.014 | 145.041 | 169.723 | 145.708 | 139.331 | 149.466 |
| Equity | 62.479 | 67.310 | 81.120 | 85.320 | 90.802 | 125.620 | 128.288 | 120.084 | 127.709 | 156.446 | 142.645 | 135.414 | 142.607 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.058 | 2.308 | 8.453 | 1.946 | 2.519 | 17.185 | 3.648 | 32.930 | 17.332 | 13.278 | 3.063 | 3.917 | 6.859 |
| Total debt | 3.058 | 2.308 | 8.453 | 1.946 | 2.519 | 17.185 | 3.648 | 32.930 | 17.332 | 13.278 | 3.063 | 3.917 | 6.859 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1996 | — | — |
HV | Audit | 2002 | — | — |
PI | Audit | 1997 | — | — |
PE | Founder | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Henning Vinther Boldsen | Audit | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |