| Revenue | DKK -7,2M | +185% |
| EBITDA | DKK -8,8M | -126% |
| Net profit | DKK 29,5M | +0% |
| Total assets | DKK 395,7M | +10% |
| Equity | DKK 371,8M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -307 | -506 | -375 | -535 | -744 | -900 | -944 | -1.236 | -2.110 | -3.409 | -2.391 | -2.526 | -7.202 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -901 | -1.753 | -1.604 | -1.380 | -1.606 |
| EBITDA | -307 | -506 | -375 | -535 | -744 | -900 | -944 | -1.236 | -3.010 | -5.162 | -3.995 | -3.906 | -8.808 |
| Depreciation & amort. | -15 | -310 | -459 | -459 | -493 | -500 | -500 | -784 | -477 | -745 | -980 | -16.256 | -1.610 |
| EBIT | -323 | -816 | -834 | -995 | -1.237 | -1.400 | -1.444 | -2.020 | -3.488 | -5.908 | -4.975 | -20.161 | -10.417 |
| Net financials | 9.203 | 6.825 | 8.537 | 11.804 | 135.508 | 284 | -3.897 | 110.793 | 53.697 | 61.249 | -83.422 | 53.959 | 45.129 |
| Profit before tax | 8.881 | 6.009 | 7.703 | 10.810 | 134.270 | -1.116 | -5.341 | 108.773 | 50.210 | 55.342 | -88.396 | 33.797 | 34.712 |
| Tax | 798 | 161 | 829 | 1.485 | 861 | 1.452 | -411 | 2.826 | 11.239 | 2.007 | -9.887 | 4.373 | 5.172 |
| Net profit | 8.083 | 5.848 | 6.874 | 9.325 | 133.409 | -2.568 | -4.930 | 105.947 | 38.971 | 53.335 | -78.510 | 29.424 | 29.540 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 99.254 | 101.534 | 157.343 | 184.376 | 325.009 | 314.403 | 275.144 | 363.006 | 397.651 | 433.948 | 349.988 | 361.144 | 395.718 |
| Equity | 91.930 | 96.378 | 153.355 | 161.080 | 289.489 | 281.921 | 271.991 | 358.003 | 383.974 | 412.309 | 313.799 | 343.223 | 371.762 |
| Long-term debt | 3.246 | 2.465 | 2.280 | 2.280 | 2.280 | 2.280 | 2.280 | 2.190 | 2.074 | 10.691 | 9.316 | 9.232 | 9.137 |
| Short-term debt | 4.020 | 2.691 | 1.693 | 21.000 | 33.220 | 30.181 | 873 | 2.771 | 11.497 | 10.947 | 26.873 | 8.690 | 14.819 |
| Total debt | 7.266 | 5.156 | 3.973 | 23.280 | 35.500 | 32.461 | 3.153 | 4.961 | 13.571 | 21.639 | 36.189 | 17.921 | 23.956 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Kent Sand Kirk | Board of Directors | 0 companies |
| Peter Kirk Larsen | Chairman | 0 companies |