| Revenue | DKK -481K | -4% |
| EBITDA | DKK -4,1M | +61% |
| Net profit | DKK -30,5M | -233% |
| Total assets | DKK 299,2M | -11% |
| Equity | DKK 294,6M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -664 | -1.725 | -900 | -877 | -171 | 7.072 | -539 | -498 | -481 |
| Staff expenses | -2.232 | -2.271 | -3.416 | -5.545 | -2.569 | -3.269 | -3.606 | -3.604 | -3.604 | -6.004 | -6.004 | -6.004 | -6.004 |
| EBITDA | -4.890 | -5.001 | -5.596 | -8.287 | -3.233 | -5.214 | -4.708 | -4.874 | -4.139 | 480 | -7.406 | -10.354 | -4.050 |
| Depreciation & amort. | -486 | -725 | -632 | -638 | -869 | -267 | -266 | -635 | -635 | -531 | -403 | -403 | -453 |
| EBIT | -5.376 | -5.726 | -6.228 | -8.925 | -4.102 | -5.482 | -4.974 | -5.509 | -4.774 | -51 | -7.809 | -10.756 | -4.503 |
| Net financials | 23.323 | 22.936 | 31.237 | 55.484 | 7.307 | 7.008 | 23.624 | 14.329 | 9.693 | 103.117 | -28.166 | 37.281 | -21.418 |
| Profit before tax | 17.947 | 17.210 | 25.009 | 46.559 | 3.206 | 32.816 | 21.048 | 15.912 | 8.525 | 103.066 | -13.814 | 26.525 | -25.921 |
| Tax | 4.506 | 4.024 | 3.918 | 3.935 | 3.474 | 1.640 | 3.890 | 418 | 570 | 2.012 | -2.508 | 3.568 | 4.548 |
| Net profit | 13.440 | 13.186 | 21.090 | 42.624 | -269 | 31.176 | 17.158 | 15.494 | 7.955 | 101.054 | -11.307 | 22.957 | -30.469 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 280.524 | 290.046 | 305.036 | 328.581 | 252.964 | 282.053 | 211.187 | 224.741 | 231.732 | 324.415 | 312.716 | 336.690 | 299.176 |
| Equity | 280.177 | 288.364 | 304.154 | 325.778 | 250.510 | 281.686 | 208.844 | 215.639 | 223.009 | 323.757 | 312.264 | 335.103 | 294.634 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.576 | 8.081 | 0 | 0 | 0 | 0 |
| Short-term debt | 347 | 1.682 | 881 | 2.802 | 2.454 | 367 | 2.342 | 527 | 641 | 658 | 452 | 1.588 | 4.542 |
| Total debt | 347 | 1.682 | 881 | 2.802 | 2.454 | 367 | 2.342 | 9.102 | 8.722 | 658 | 452 | 1.588 | 4.542 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Management | Management | 2002 | — | — |
JR Management | Management | 2008 | — | — |
NP Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Korsholm | Management | 0 companies |
| Jeanette Rømer | Management | 0 companies |
| Nicholas Povl Zilstorff Hooge | Management | 0 companies |