| Revenue | DKK -814K | +135% |
| EBITDA | DKK -1,1M | -84% |
| Net profit | DKK 37,8M | +216% |
| Total assets | DKK 163,5M | +32% |
| Equity | DKK 161,1M | +31% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -209 | -211 | -364 | -410 | -240 | -252 | -305 | -57 | -122 | -212 | -266 | -346 | -814 |
| Staff expenses | -1.100 | -1.500 | -681 | -700 | -0 | -300 | -250 | -250 | -250 | -4.434 | -192 | -239 | -260 |
| EBITDA | -1.873 | -1.711 | -904 | -1.110 | -240 | -552 | -555 | -307 | -372 | -4.646 | -458 | -585 | -1.073 |
| Depreciation & amort. | 136 | -136 | 70 | -156 | -154 | -154 | -154 | -0 | -0 | -0 | -0 | -31 | -63 |
| EBIT | -2.009 | -1.847 | -975 | -1.266 | -395 | -707 | -710 | -307 | -372 | -4.646 | -458 | -616 | -1.136 |
| Net financials | 1.375 | 5.825 | 9.735 | 10.831 | 4.707 | 10.179 | 3.387 | 12.809 | 9.720 | 40.984 | -6.471 | 12.826 | 41.726 |
| Profit before tax | -634 | 3.978 | 8.761 | 9.565 | 4.312 | 9.472 | 2.677 | 12.503 | 9.347 | 36.337 | -6.929 | 12.211 | 40.589 |
| Tax | -16 | -10 | 908 | 390 | -79 | 504 | 109 | 316 | 171 | 1.355 | -0 | 249 | 2.798 |
| Net profit | -618 | 3.989 | 7.853 | 9.175 | 4.391 | 8.968 | 2.569 | 12.187 | 9.176 | 34.983 | -6.929 | 11.962 | 37.792 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.351 | 36.830 | 45.109 | 54.435 | 56.860 | 64.063 | 66.355 | 74.985 | 84.310 | 119.987 | 111.748 | 123.649 | 163.540 |
| Equity | 31.648 | 35.540 | 43.296 | 52.372 | 56.663 | 63.593 | 66.058 | 74.689 | 83.757 | 118.629 | 111.587 | 123.435 | 161.109 |
| Long-term debt | 0 | 0 | 852 | 326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 703 | 1.291 | 929 | 1.712 | 197 | 470 | 297 | 296 | 553 | 1.358 | 160 | 197 | 2.410 |
| Total debt | 703 | 1.291 | 1.781 | 2.038 | 197 | 470 | 297 | 296 | 553 | 1.358 | 160 | 197 | 2.410 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IA Management | Management | 2021 | — | — |
SS Management | Management | 2000 | — | — |
AA Management | Management | 2021 | — | — |
CE | Audit | 2000 | — | — |
DS Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Ida Albinus Skadhede | Management | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| Anna Albinus Skadhede | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Dorthe Skadhede | Management | 0 companies |