| Revenue | DKK -1,2M | +477% |
| EBITDA | DKK -4,4M | -16% |
| Net profit | DKK 19,8M | +136% |
| Total assets | DKK 423M | +34% |
| Equity | DKK 115,1M | +27% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 64 | -381 | -37 | 233 | -166 | -532 | -184 | -879 | -2.011 | -718 | -1.018 | -216 | -1.246 |
| Staff expenses | -0 | -0 | -116 | -418 | -0 | -176 | -188 | -266 | -996 | -2.744 | -2.933 | -3.553 | -3.139 |
| EBITDA | -35 | -391 | -153 | -184 | -166 | -708 | -372 | -1.252 | -3.007 | -3.462 | -3.951 | -3.769 | -4.386 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -74 | -93 | -91 | -90 | -90 | -0 | -0 | -0 |
| EBIT | -35 | -391 | -153 | -184 | -166 | -783 | -465 | -1.343 | -3.097 | -3.552 | -3.951 | -3.769 | -4.386 |
| Net financials | -12.795 | -17.949 | -26.287 | 15.324 | 116.252 | 2.066 | -20.349 | 7.605 | 30.910 | -41.063 | -54.817 | -53.515 | 23.265 |
| Profit before tax | -12.830 | -18.341 | -26.471 | 15.130 | 116.070 | 1.271 | -20.821 | 6.257 | 27.809 | -44.626 | -58.780 | -57.298 | 18.875 |
| Tax | -0 | -0 | -0 | -16 | -343 | -59 | -517 | -1.389 | -259 | -51 | -205 | -1.790 | -954 |
| Net profit | -12.830 | -18.341 | -26.471 | 15.146 | 116.412 | 1.329 | -20.304 | 7.646 | 28.068 | -44.574 | -58.575 | -55.508 | 19.829 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.047 | 56.450 | 61.928 | 76.104 | 360.948 | 222.643 | 213.318 | 224.558 | 347.817 | 204.647 | 148.086 | 314.575 | 423.049 |
| Equity | -71.131 | -64.472 | -91.884 | -76.664 | 211.307 | 68.136 | 54.578 | 220.772 | 343.346 | 203.772 | 145.796 | 90.289 | 115.118 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 103.178 | 120.922 | 153.811 | 152.768 | 149.641 | 154.507 | 158.740 | 3.787 | 4.471 | 875 | 2.289 | 224.287 | 307.932 |
| Total debt | 103.178 | 120.922 | 153.811 | 152.768 | 149.641 | 154.507 | 158.740 | 3.787 | 4.471 | 875 | 2.289 | 224.287 | 307.932 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TD Management | Management | 2016 | — | — |
JC Management | Management | 2012 | — | — |
PA Management | Management | 1998 | — | — |
MJ Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Alsium II ApS | Company | 100.0% | 100.0% | 2017 |
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Tomas Dahl Mikkelsen | Management | 0 companies |
| Jan Chresten Rantzau von Backhaus | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Mads Jørgen Nøhr Clausen | Management | 0 companies |