| Revenue | DKK 3M | +5% |
| EBITDA | DKK 2,2M | +141% |
| Net profit | DKK 11,7M | +549% |
| Total assets | DKK 188,8M | +12% |
| Equity | DKK 118,2M | +9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -117 | -199 | -182 | -469 | -494 | -568 | -854 | -215 | 2.906 | 3.049 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -506 | -926 | -957 | -904 | -1.156 | -983 | -1.050 |
| EBITDA | -3 | -50 | -54 | -117 | -199 | -182 | -975 | -1.419 | -1.525 | -1.757 | -1.372 | 926 | 2.230 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -13 | -13 | -9 | -0 | -0 |
| EBIT | -3 | -50 | -54 | -117 | -199 | -182 | -975 | -1.424 | -1.538 | -1.771 | -1.380 | 926 | 2.230 |
| Net financials | 6.132 | 9.419 | 4.985 | 8.989 | 8.129 | 13.755 | 6.997 | 5.440 | 20.270 | 14.307 | 7.170 | -212 | 9.340 |
| Profit before tax | 6.128 | 9.369 | 4.931 | 8.872 | 7.929 | 13.251 | 5.612 | 3.519 | 18.732 | 12.537 | 5.789 | 1.304 | 11.570 |
| Tax | 1 | 4 | -70 | -15 | -57 | -0 | -203 | -141 | -133 | -409 | -225 | -503 | -165 |
| Net profit | 6.128 | 9.365 | 5.002 | 8.887 | 7.986 | 13.251 | 5.815 | 3.659 | 18.864 | 12.946 | 6.014 | 1.807 | 11.735 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38.066 | 46.632 | 45.877 | 54.502 | 57.704 | 69.669 | 75.130 | 85.626 | 110.432 | 119.625 | 128.847 | 169.184 | 188.801 |
| Equity | 26.860 | 36.128 | 41.032 | 49.819 | 57.606 | 69.657 | 75.066 | 78.617 | 97.231 | 103.564 | 108.578 | 107.985 | 118.221 |
| Long-term debt | 1.971 | 1.971 | 1.670 | 1.130 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.963 | 50.080 |
| Short-term debt | 9.236 | 8.533 | 3.175 | 3.553 | 98 | 12 | 64 | 7.007 | 13.201 | 16.059 | 20.269 | 2.990 | 13.113 |
| Total debt | 11.207 | 10.504 | 4.845 | 4.683 | 98 | 12 | 64 | 7.007 | 13.201 | 16.059 | 20.269 | 53.952 | 63.193 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
P | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers | Audit | 0 companies |