| Revenue | DKK -1,1M | -31% |
| EBITDA | DKK -1,1M | +31% |
| Net profit | DKK 9,2M | -55% |
| Total assets | DKK 244,8M | +3% |
| Equity | DKK 242,1M | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -30 | -392 | -268 | -172 | -520 | -874 | 3.218 | -2.005 | -1.804 | -1.991 | -2.209 | -1.612 | -1.110 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -92 | -50 | -294 | -270 | -937 | -1.203 | 3.218 | -2.005 | -1.804 | -1.991 | -1.907 | -1.612 | -1.110 |
| Depreciation & amort. | -70 | 203 | -74 | -23 | -336 | -168 | -95 | -212 | -124 | -150 | 151 | -119 | -497 |
| EBIT | -162 | -253 | -367 | -293 | -1.273 | -1.371 | 3.122 | -2.218 | -1.928 | -2.141 | -2.058 | -1.731 | -1.608 |
| Net financials | 7.519 | 9.170 | 12.014 | 5.995 | 7.897 | 92.367 | 16.301 | 19.016 | 2.988 | 24.713 | -3.130 | 27.214 | 13.800 |
| Profit before tax | 7.357 | 8.918 | 11.647 | 5.703 | 6.490 | 90.671 | 18.916 | 16.171 | 584 | 21.922 | -5.695 | 24.983 | 11.494 |
| Tax | 956 | 1.321 | 1.417 | 1.320 | 192 | 1.777 | -1.599 | 4.275 | 1.265 | 5.235 | -3.168 | 4.301 | 2.259 |
| Net profit | 6.402 | 7.597 | 10.229 | 4.383 | 6.298 | 88.894 | 20.515 | 11.896 | -681 | 16.686 | -2.528 | 20.683 | 9.235 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 73.135 | 79.478 | 95.881 | 100.363 | 105.804 | 190.235 | 209.206 | 221.183 | 215.229 | 230.637 | 221.594 | 238.525 | 244.807 |
| Equity | 71.611 | 79.208 | 89.339 | 93.422 | 99.619 | 188.410 | 207.818 | 217.714 | 214.033 | 225.720 | 220.192 | 235.875 | 242.109 |
| Long-term debt | 785 | 0 | 5.856 | 5.541 | 5.230 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 739 | 270 | 686 | 1.398 | 956 | 1.237 | 888 | 2.892 | 1.129 | 4.870 | 1.402 | 2.529 | 2.609 |
| Total debt | 1.523 | 270 | 6.542 | 6.939 | 6.185 | 1.237 | 888 | 2.892 | 1.129 | 4.870 | 1.402 | 2.529 | 2.609 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 100.0% | 2020 | |
| Individual | 15.0% | 0.0% | 2020 | |
| Individual | 15.0% | 0.0% | 2020 | |
| Individual | 15.0% | 0.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jannik Dennis Hansen | Audit | 0 companies |