| Revenue | DKK 852K | +68% |
| EBITDA | DKK 852K | +68% |
| Net profit | DKK -894K | -116% |
| Total assets | DKK 37,6M | -13% |
| Equity | DKK 28,2M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 465 | 404 | -2.595 | -4.856 | 3.546 | 551 | 47.624 | 36.285 | 541 | 731 | 553 | 508 | 852 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -40.658 | -42.261 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 465 | 404 | 2.988 | 5.234 | 4.084 | 551 | 6.966 | -5.976 | 541 | 731 | 553 | 508 | 852 |
| Depreciation & amort. | 395 | -395 | -395 | -453 | -511 | -511 | -1.022 | -1.156 | -219 | -243 | -243 | -289 | -307 |
| EBIT | 70 | 9 | 2.593 | 4.781 | 3.573 | 40 | 5.944 | -7.133 | 322 | 487 | 310 | 219 | 545 |
| Net financials | 340 | 2.822 | 744 | 1.943 | 480 | -3.293 | -1.825 | 1.741 | 1.059 | 2.120 | 5.093 | 6.070 | -1.371 |
| Profit before tax | 410 | 2.831 | 3.337 | 6.724 | 4.052 | -3.253 | 4.119 | -5.392 | 1.380 | 2.607 | 5.403 | 6.289 | -826 |
| Tax | 228 | 71 | -244 | 647 | 71 | -0 | 980 | -1.337 | 781 | 651 | 82 | 549 | 68 |
| Net profit | 182 | 2.760 | 3.581 | 6.077 | 3.981 | -3.253 | 3.139 | -4.054 | 599 | 1.956 | 5.321 | 5.740 | -894 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.617 | 23.593 | 24.405 | 31.275 | 33.768 | 35.191 | 64.385 | 55.492 | 29.373 | 34.032 | 35.589 | 43.457 | 37.602 |
| Equity | 16.045 | 18.105 | 20.406 | 22.866 | 25.847 | 20.594 | 23.672 | 20.086 | 20.929 | 21.886 | 26.877 | 30.581 | 28.153 |
| Long-term debt | 2.045 | 1.918 | 1.734 | 5.154 | 4.864 | 8.676 | 5.060 | 6.248 | 4.783 | 7.081 | 6.696 | 7.697 | 7.239 |
| Short-term debt | 2.474 | 2.445 | 1.456 | 2.841 | 2.744 | 1.492 | 35.301 | 29.158 | 3.120 | 4.490 | 1.400 | 4.509 | 1.498 |
| Total debt | 4.518 | 4.363 | 3.190 | 7.995 | 7.608 | 10.168 | 40.361 | 35.406 | 7.903 | 11.571 | 8.096 | 12.206 | 8.737 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Ai le Hoang | Board of Directors | 0 companies |
| Michael Sheikh | Board of Directors | 0 companies |
| Niels Lomborg | Chairman | 0 companies |