| Revenue | DKK 0 | — |
| EBITDA | DKK -166K | -326% |
| Net profit | DKK 23M | +62% |
| Total assets | DKK 432,4M | +6% |
| Equity | DKK 409,1M | +8% |
| Employees | 4 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | -104 | -103 | -101 | -105 | 64 | 64 | 61 | 49 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -33 | -33 | -33 | -12 | -0 | -0 | -100 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -137 | -136 | -134 | -117 | -118 | -57 | -243 | 5 | 0 | -41 | -143 | -39 | -166 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 4 | -4 | -4 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -141 | -140 | -138 | -120 | -118 | -57 | -243 | 5 | 0 | -41 | -143 | -39 | -166 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.072 | 7.399 | 6.765 | 4.534 | 39.241 | 27.297 | 14.956 | 18.049 | 46.573 | 60.671 | 55.160 | 14.821 | 23.557 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 4.931 | 7.259 | 6.627 | 4.414 | 39.124 | 27.148 | 14.713 | 18.054 | 46.573 | 60.630 | 55.017 | 14.782 | 23.391 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 209 | 161 | 442 | -88 | 636 | -74 | 35 | 86 | 568 | -532 | 653 | 620 | 438 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 4.722 | 7.098 | 6.184 | 4.502 | 38.488 | 27.222 | 14.678 | 17.968 | 46.005 | 61.162 | 54.364 | 14.162 | 22.953 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.258 | 68.429 | 75.555 | 97.520 | 138.558 | 162.197 | 174.511 | 194.521 | 256.160 | 325.137 | 383.880 | 406.970 | 432.449 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 61.530 | 67.628 | 72.812 | 95.814 | 134.737 | 150.420 | 159.489 | 190.080 | 245.089 | 300.636 | 343.277 | 380.001 | 409.114 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.744 | 0 | 0 | 13.637 | 12.634 | 3.537 | 4.945 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 728 | 801 | 2.743 | 1.706 | 3.821 | 11.777 | 12.278 | 4.441 | 11.071 | 10.864 | 27.969 | 23.432 | 18.390 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 728 | 801 | 2.743 | 1.706 | 3.821 | 11.777 | 15.022 | 4.441 | 11.071 | 24.501 | 40.603 | 26.969 | 23.335 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EH Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 66.7% | 2008 | |
| Individual | 20.0% | 0.0% | 2019 | |
| Individual | 20.0% | 0.0% | 2019 | |
| Individual | 20.0% | 25.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Hebsgaard Munk | Audit | 0 companies |