| Revenue | DKK -300K | +287% |
| EBITDA | DKK -1,1M | -24% |
| Net profit | DKK 33M | +52% |
| Total assets | DKK 305M | +6% |
| Equity | DKK 293,4M | +7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 | -15 | 18 | 8 | -53 | -138 | -162 | 1.013 | -170 | -130 | -230 | -78 | -300 |
| Staff expenses | -0 | -0 | -0 | -0 | -399 | -443 | -489 | -540 | -643 | -738 | -790 | -790 | -791 |
| EBITDA | -37 | 47 | 107 | 43 | -451 | -582 | -651 | 473 | -813 | -1.091 | -1.035 | -891 | -1.106 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -66 | -45 | -57 | -34 | -37 |
| EBIT | -37 | 47 | 107 | 43 | -451 | -582 | -651 | 469 | -879 | -1.136 | -1.092 | -925 | -1.143 |
| Net financials | 28.774 | 27.897 | 16.475 | 11.962 | 17.478 | 26.934 | -5.645 | 37.891 | 1.358 | 39.280 | -14.800 | 26.781 | 40.026 |
| Profit before tax | 28.736 | 27.944 | 16.582 | 12.005 | 17.027 | 26.353 | -6.296 | 38.361 | 479 | 38.144 | -15.892 | 25.856 | 38.883 |
| Tax | 6.714 | 7.104 | 4.097 | 2.848 | 3.771 | 5.542 | -1.362 | 8.478 | 387 | 8.097 | 197 | 4.175 | 5.929 |
| Net profit | 22.023 | 20.839 | 12.485 | 9.157 | 13.256 | 20.811 | -4.934 | 29.882 | 91 | 30.046 | -16.090 | 21.680 | 32.954 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 194.195 | 214.836 | 224.935 | 228.781 | 240.800 | 263.549 | 254.686 | 274.025 | 292.473 | 303.414 | 286.370 | 287.215 | 305.007 |
| Equity | 188.238 | 207.078 | 216.562 | 222.719 | 233.046 | 250.857 | 241.924 | 268.806 | 268.787 | 288.833 | 262.744 | 274.424 | 293.378 |
| Long-term debt | 4.784 | 4.588 | 4.356 | 4.145 | 3.903 | 3.730 | 3.558 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.173 | 3.171 | 4.018 | 1.917 | 3.851 | 8.962 | 9.205 | 5.219 | 23.686 | 14.581 | 23.626 | 12.791 | 11.628 |
| Total debt | 5.957 | 7.759 | 8.373 | 6.062 | 7.754 | 12.692 | 12.763 | 5.219 | 23.686 | 14.581 | 23.626 | 12.791 | 11.628 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1998 | |
| Individual | 50.0% | 50.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Thorkil Krogh Pedersen | Board of Directors | 0 companies |