| Revenue | DKK -1M | +159% |
| EBITDA | DKK -1M | -159% |
| Net profit | DKK -1,4M | -109% |
| Total assets | DKK 245,9M | -3% |
| Equity | DKK 244,1M | -1% |
| Employees | — | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -265 | -532 | -391 | 56.687 | -581 | -668 | -610 | -987 | -1.156 | -1.080 | -1.137 | -630 | -397 | -1.028 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -13.881 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -265 | -532 | -391 | 8.535 | -581 | -668 | -610 | -987 | -1.156 | -1.080 | -1.137 | -630 | -397 | -1.028 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 70 | -97 | -25 | -1.226 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -335 | -629 | -416 | 7.309 | -589 | -668 | -610 | -987 | -1.156 | -1.080 | -1.137 | -630 | -397 | -1.028 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.766 | 1.657 | 6.857 | 5.795 | 4.741 | 10.173 | 47.592 | 10.490 | 10.979 | 44.665 | 26.462 | 12.822 | 18.721 | -1.834 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 11.431 | 1.028 | 6.440 | 12.828 | 4.153 | 9.505 | 46.982 | 9.503 | 9.822 | 43.586 | 25.325 | 12.192 | 18.324 | -2.862 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2.477 | 600 | 594 | 2.111 | 344 | 1.073 | 12 | 741 | 525 | 2.101 | 1.366 | 2.080 | 3.429 | -1.486 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 8.954 | 429 | 5.846 | 10.717 | 3.809 | 8.432 | 46.969 | 8.762 | 9.297 | 41.485 | 23.959 | 10.112 | 14.896 | -1.376 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 143.237 | 143.603 | 137.805 | 251.540 | 144.667 | 143.208 | 190.732 | 193.636 | 207.754 | 225.766 | 231.134 | 238.257 | 252.273 | 245.937 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 121.896 | 122.324 | 127.170 | 132.668 | 132.156 | 139.385 | 185.519 | 184.340 | 173.012 | 216.661 | 225.620 | 233.731 | 246.627 | 244.051 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.049 | 0 | 619 | 12 | 335 | 0 | 1.380 | 687 | 1.128 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.335 | 21.279 | 9.633 | 28.904 | 12.498 | 3.204 | 5.201 | 8.961 | 34.742 | 7.725 | 4.827 | 3.397 | 5.646 | 1.886 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.335 | 21.279 | 10.633 | 92.418 | 12.498 | 3.824 | 5.213 | 9.296 | 34.742 | 9.105 | 5.514 | 4.525 | 5.646 | 1.886 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 1997 | — | — |
JT Founder | Founder | 1997 | — | — |
LP | Audit | 1997 | — | — |
HM Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Lund | Audit | 0 companies |
| Johannes Tandrup | Founder | 0 companies |
| Leif Pedersen Rothmann | Audit | 0 companies |
| Hanne Margrethe Tandrup | Management | 0 companies |