| Revenue | DKK -2,6M | +14% |
| EBITDA | DKK -14,5M | -28% |
| Net profit | DKK 50M | +76% |
| Total assets | DKK 658,7M | -3% |
| Equity | DKK 591,2M | +1% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 250.766 | — | — | — | — | -3.019 | -2.070 | -3.924 | -3.692 | -4.883 | -4.473 | -2.319 | -2.635 |
| Staff expenses | -0 | -0 | -458 | -713 | -500 | -2.420 | -2.763 | -2.695 | -3.364 | -4.221 | -5.555 | -6.942 | -5.955 |
| EBITDA | 250.643 | -328 | -1.052 | -2.781 | -3.259 | -5.690 | -5.993 | -8.039 | -7.056 | -10.580 | -11.542 | -11.406 | -14.549 |
| Depreciation & amort. | -0 | -0 | -302 | -356 | -484 | -1.400 | -1.900 | -1.612 | -1.878 | -2.092 | -1.445 | -1.723 | -1.728 |
| EBIT | 250.643 | -328 | -1.354 | -3.138 | -3.743 | -7.090 | -7.893 | -9.651 | -8.934 | -12.672 | -12.987 | -13.130 | -16.277 |
| Net financials | -182.568 | 206.733 | 98.219 | 23.357 | 33.318 | 75.846 | -21.521 | 100.606 | 105.393 | 97.810 | 3.782 | 42.381 | 67.648 |
| Profit before tax | 68.076 | 206.405 | 96.865 | 20.219 | 29.575 | 68.756 | -29.413 | 90.955 | 95.073 | 85.137 | -9.205 | 29.252 | 51.370 |
| Tax | -45.940 | 16.802 | 23.781 | 8.241 | -185 | 6.259 | -11.425 | 7.371 | 25.822 | 6.842 | 597 | 613 | 1.272 |
| Net profit | 114.016 | 189.603 | 73.084 | 11.978 | 29.760 | 61.361 | -17.989 | 83.418 | 69.234 | 78.281 | -9.993 | 28.467 | 50.048 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 505.814 | 591.961 | 642.403 | 638.230 | 695.217 | 725.635 | 631.821 | 670.534 | 696.380 | 713.996 | 643.979 | 676.571 | 658.722 |
| Equity | 392.484 | 582.088 | 635.171 | 627.149 | 606.910 | 650.270 | 597.282 | 638.700 | 661.934 | 707.215 | 603.913 | 586.993 | 591.192 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 113.330 | 9.873 | 7.188 | 10.947 | 88.307 | 75.329 | 34.539 | 31.834 | 34.446 | 6.781 | 40.067 | 89.579 | 67.530 |
| Total debt | 113.330 | 9.873 | 7.188 | 10.947 | 88.307 | 75.329 | 34.539 | 31.834 | 34.446 | 6.781 | 40.067 | 89.579 | 67.530 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 100.0% | 2015 | |
| Individual | 25.0% | 0.0% | 2015 | |
| Individual | 25.0% | 0.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Charlotte Frigast | Board of Directors | 0 companies |