| Revenue | DKK -714K | +168% |
| EBITDA | DKK -2,1M | -17% |
| Net profit | DKK 6M | +57% |
| Total assets | DKK 66,6M | +16% |
| Equity | DKK 56,5M | +9% |
| Employees | 3 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | -13 | -97 | -125 | 1.019 | 919 | 877 | 329 | -15 | -372 | -429 | -791 | -267 | -714 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -100 | -420 | -117 | -117 | -112 | -114 | -199 | -697 | -1.265 | -1.568 | -1.326 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -13 | -97 | -225 | 599 | 802 | 759 | 217 | -130 | -571 | -1.126 | -2.056 | -1.834 | -2.140 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -17 | -17 | -34 | -224 | -347 | -386 | -866 | -477 | -326 | -350 | -280 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -13 | -97 | -242 | 582 | 768 | 535 | -131 | -516 | -1.437 | -1.603 | -2.382 | -2.184 | -2.420 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.874 | -691 | 290 | -1.211 | 10.956 | 2.540 | 2.347 | 1.466 | 456 | 4.519 | 9.218 | 5.863 | 7.910 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 3.862 | -788 | 48 | -629 | 11.724 | 3.075 | 2.216 | 951 | -980 | 2.916 | 6.836 | 3.679 | 5.490 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 142 | 120 | -3 | 182 | -23 | 176 | 9 | -89 | -312 | -341 | -455 | -143 | -521 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 3.719 | -908 | 51 | -811 | 11.747 | 2.899 | 2.207 | 1.039 | -668 | 3.257 | 7.291 | 3.822 | 6.011 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.418 | 27.091 | 46.078 | 46.125 | 41.268 | 41.486 | 48.094 | 52.816 | 51.864 | 56.696 | 59.575 | 57.678 | 66.648 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 24.040 | 23.084 | 24.373 | 23.422 | 35.004 | 37.823 | 39.980 | 40.917 | 39.388 | 42.634 | 49.427 | 51.751 | 56.487 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.355 | 6.167 | 5.971 | 5.770 | 4.321 | 4.213 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.378 | 4.007 | 21.705 | 22.703 | 6.232 | 3.644 | 8.083 | 5.530 | 6.309 | 8.091 | 4.369 | 1.448 | 5.799 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.378 | 4.007 | 21.705 | 22.703 | 6.232 | 3.644 | 8.083 | 11.885 | 12.476 | 14.062 | 10.139 | 5.769 | 10.012 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Hammer Pedersen | Chairman | 0 companies |
| Sarah Ranch | Board of Directors | 0 companies |