| Revenue | DKK -60K | — |
| EBITDA | DKK -60K | +97% |
| Net profit | DKK -38,3M | +50% |
| Total assets | DKK 50,2M | -12% |
| Equity | DKK -40,6M | -1723% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 126.034 | 146.047 | 176.792 | 0 | 94 | -169 | 209 | 246 | -6 | 0 | 0 | -60 |
| Staff expenses | -26.504 | -32.711 | -37.925 | -44.084 | -52.886 | -56.620 | -58.079 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 14.149 | 12.247 | 17.800 | 8.767 | 15.523 | 35.998 | 49.119 | 200.027 | -118.996 | -93 | -2.307 | -60 |
| Depreciation & amort. | -2.308 | -2.173 | -2.211 | -8.937 | -16.124 | -36.167 | -48.910 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 11.841 | 10.074 | 15.590 | -170 | -601 | -169 | 209 | 200.027 | -118.996 | -93 | -2.307 | -60 |
| Net financials | -7.047 | -2.491 | -2.507 | 3.989 | 12.507 | -21.928 | 32.997 | 196.881 | -105.808 | -52.461 | -74.476 | -38.271 |
| Profit before tax | 4.794 | 7.583 | 13.083 | 3.819 | 12.817 | -22.091 | 33.206 | 197.127 | -105.814 | -52.554 | -76.783 | -38.331 |
| Tax | 1.118 | 1.787 | 2.977 | 31 | 116 | 0 | -0 | -0 | -743 | -58 | -485 | -0 |
| Net profit | 3.676 | 5.796 | 10.106 | 3.788 | 12.701 | -22.092 | 33.206 | 197.127 | -105.071 | -52.495 | -76.297 | -38.331 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 58.607 | 85.681 | 97.471 | 212.479 | 305.711 | 370.321 | 398.457 | 259.985 | 155.694 | 75.541 | 56.969 | 50.193 |
| Equity | 5.781 | 9.577 | 15.683 | 19.971 | 41.662 | 10.580 | 43.512 | 240.639 | 134.068 | 74.073 | -2.224 | -40.555 |
| Long-term debt | 0 | 0 | 0 | 45.822 | 101.639 | 173.929 | 98.417 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 52.333 | 75.583 | 81.368 | 145.654 | 162.411 | 185.812 | 256.527 | 19.346 | 21.626 | 1.468 | 1.332 | 26.437 |
| Total debt | 52.333 | 75.583 | 81.368 | 191.476 | 264.049 | 359.741 | 354.945 | 19.346 | 21.626 | 1.468 | 1.332 | 26.437 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Lind Hansen | Audit | 0 companies |