| Revenue | DKK -1,1M | -275% |
| EBITDA | DKK -1,4M | -322% |
| Net profit | DKK 7,8M | +20% |
| Total assets | DKK 31,1M | +13% |
| Equity | DKK 29,7M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -159 | 158 | 156 | 113 | 502 | 606 | 612 | 607 | 612 | 574 | 595 | 634 | -1.108 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -300 |
| EBITDA | -152 | 158 | 156 | 113 | 502 | 606 | 612 | 607 | 612 | 574 | 595 | 634 | -1.408 |
| Depreciation & amort. | -3 | -3 | -50 | -50 | -311 | -227 | -104 | -209 | -209 | -209 | -211 | -211 | -211 |
| EBIT | -155 | 154 | 106 | 63 | 191 | 379 | 508 | 399 | 403 | 364 | 384 | 423 | -1.619 |
| Net financials | -1.206 | 1.420 | 1.397 | 1.966 | 1.114 | 1.092 | 1.158 | 1.242 | 1.411 | 2.087 | 3.290 | 6.395 | 9.862 |
| Profit before tax | -1.076 | 1.574 | 1.503 | 2.030 | 1.305 | 1.471 | 1.666 | 1.641 | 1.814 | 2.451 | 3.674 | 6.818 | 8.243 |
| Tax | -16 | 3 | 9 | -2 | -23 | 23 | 93 | 125 | 141 | -76 | 109 | 331 | 443 |
| Net profit | -1.060 | 1.571 | 1.494 | 2.031 | 1.328 | 1.448 | 1.573 | 1.516 | 1.673 | 2.527 | 3.565 | 6.487 | 7.800 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.489 | 7.864 | 0 | 16.899 | 21.403 | 19.810 | 20.699 | 20.698 | 20.936 | 22.333 | 25.646 | 27.465 | 31.062 |
| Equity | 4.342 | 5.816 | 0 | 9.143 | 10.370 | 11.715 | 13.183 | 14.591 | 15.153 | 16.957 | 20.408 | 26.394 | 29.695 |
| Long-term debt | -1.930 | 918 | 0 | 730 | 6.565 | 5.637 | 5.367 | 5.198 | 4.936 | 4.671 | 4.403 | 0 | 213 |
| Short-term debt | -60 | 972 | 0 | 6.851 | 4.195 | 2.278 | 1.905 | 560 | 409 | 373 | 462 | 656 | 316 |
| Total debt | -1.990 | 1.890 | 0 | 7.581 | 10.761 | 7.915 | 7.272 | 5.758 | 5.346 | 5.043 | 4.865 | 656 | 528 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB Audit | Audit | 2004 | — | — |
DL Founder | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Ejvind Burholt | Audit | 0 companies |
| Daniel Leonard Albert Orban | Founder | 0 companies |