| Revenue | — | — |
| EBITDA | DKK -3,9M | -4485% |
| Net profit | DKK -4,9M | -283% |
| Total assets | DKK 60,6M | -7% |
| Equity | DKK 17,1M | -22% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.390 | 6.729 | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.390 | 6.729 | 4.372 | -6.498 | 3.254 | -1.298 | -943 | -116 | -189 | 5.708 | -21.280 | -5.923 | 89 | -3.919 |
| Depreciation & amort. | 96 | 43 | -68 | -170 | -173 | -173 | -176 | -16 | -16 | -13 | -13 | -10 | -0 | -0 |
| EBIT | 5.294 | 6.685 | 4.304 | -6.668 | 3.080 | -1.471 | -1.119 | -132 | -204 | 5.695 | -21.293 | -5.932 | 89 | -3.919 |
| Net financials | -492 | -732 | 4.018 | -7.269 | 2.690 | 21.830 | 19.974 | -31.335 | 3.435 | 5.239 | -21.644 | -5.848 | -1.188 | -4.847 |
| Profit before tax | 4.802 | 5.953 | 3.665 | -7.698 | 2.299 | 20.325 | 18.816 | -31.467 | 3.231 | 5.074 | -21.796 | -5.997 | -1.314 | -4.952 |
| Tax | 1.334 | -2.211 | 190 | -1.649 | 554 | 4.417 | 721 | -4.775 | -120 | -286 | -1.100 | 6.853 | -31 | -32 |
| Net profit | 3.468 | 8.084 | 2.641 | -6.203 | 1.755 | 15.942 | 18.134 | -26.692 | 3.351 | 5.360 | -20.696 | -12.850 | -1.283 | -4.920 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 54.982 | 66.228 | 78.786 | 71.973 | 73.542 | 85.482 | 104.666 | 85.030 | 79.551 | 95.619 | 75.000 | 63.949 | 65.295 | 60.552 |
| Equity | 34.514 | 42.598 | 45.239 | 39.036 | 40.791 | 56.733 | 74.867 | 48.174 | 51.525 | 56.885 | 36.189 | 23.339 | 22.055 | 17.135 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20.468 | 23.630 | 33.547 | 32.937 | 32.751 | 28.750 | 29.799 | 36.855 | 28.026 | 38.734 | 38.811 | 40.610 | 43.240 | 43.416 |
| Total debt | 20.468 | 23.630 | 33.547 | 32.937 | 32.751 | 28.750 | 29.799 | 36.855 | 28.026 | 38.734 | 38.811 | 40.610 | 43.240 | 43.416 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IS Management | Management | 1997 | — | — |
ET | Audit | 1997 | — | — |
PE Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ZOAR HOLDING ApS | Company | 90.0% | 90.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Sønderby Larsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |