| Revenue | DKK -81K | -42% |
| EBITDA | DKK -547K | +8% |
| Net profit | DKK -527K | +23% |
| Total assets | DKK 538K | -49% |
| Equity | DKK 462K | -53% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.897.907 | 4.503 | 3.943 | 2.282 | 296 | 13 | 31 | 17 | -46 | -23 | -47 | -138 | -81 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -463 | -458 | -466 |
| EBITDA | 1.575.409 | 3.063 | 2.429 | 1.236 | -301 | -517 | -468 | -474 | -552 | -574 | -510 | -596 | -547 |
| Depreciation & amort. | -47.067 | 40 | -92 | 43 | -51 | -56 | -69 | -60 | -60 | -59 | -78 | -78 | -9 |
| EBIT | 1.528.342 | 3.023 | 2.337 | 1.193 | -352 | -573 | -538 | -534 | -612 | -632 | -587 | -674 | -556 |
| Net financials | 48.298 | 100 | 200 | 307 | -87 | 136 | -88 | 206 | 98 | 233 | -100 | -9 | 5 |
| Profit before tax | 1.576.640 | 3.123 | 2.536 | 1.500 | -439 | -437 | -625 | -328 | -513 | -399 | -687 | -683 | -527 |
| Tax | 413.384 | 796 | 652 | 366 | 2 | -2 | -2 | -3 | -6 | -17 | -46 | -0 | -0 |
| Net profit | 1.163.256 | 2.328 | 1.884 | 1.134 | -441 | -435 | -623 | -324 | -507 | -382 | -641 | -683 | -527 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.298.773 | 11.933 | 10.894 | 6.663 | 4.690 | 4.258 | 3.621 | 3.305 | 2.758 | 2.338 | 1.696 | 1.049 | 538 |
| Equity | 4.680.642 | 7.008 | 3.893 | 5.026 | 4.585 | 4.150 | 3.527 | 3.202 | 2.695 | 2.313 | 1.672 | 989 | 462 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.618.131 | 4.913 | 7.001 | 1.624 | 89 | 95 | 83 | 95 | 61 | 24 | 24 | 60 | 76 |
| Total debt | 3.618.131 | 4.913 | 7.001 | 1.624 | 89 | 95 | 83 | 95 | 61 | 24 | 24 | 60 | 76 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN | Audit | 2000 | — | — |
JN Management | Management | 2004 | — | — |
MN Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TRILOGY HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Nyrup Jørgensen | Audit | 0 companies |
| Janne Nyrup von Kiær Ervø | Management | 0 companies |
| Martin Nyrup von Kiær Ervø | Chief Executive Officer | 0 companies |