| Revenue | — | — |
| EBITDA | DKK 33,1M | +122811% |
| Net profit | DKK 33,1M | +1226% |
| Total assets | DKK 19,1M | +15% |
| Equity | DKK 19,1M | +23% |
| Employees | — | — |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | 0 | -25 | — | — | — | — | -157 | -129 | -16 | -224 | -27 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -0 | -25 | 384 | 124 | 636 | -299 | -157 | -129 | -16 | -222 | -27 | 33.132 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -0 | -25 | 384 | 124 | 636 | -299 | -157 | -129 | -16 | -222 | -27 | 33.132 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 280 | 1.188 | 489 | 0 | 626 | 130 | 1.509 | 944 | 2.644 | 1.422 | 2.525 | 33.166 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 1.109 | 471 | -13 | 607 | -303 | 1.352 | 815 | 2.628 | 1.200 | 2.498 | 33.127 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 9 | 15 | -35 | 81 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 1.100 | 456 | 22 | 526 | -303 | 1.352 | 815 | 2.628 | 1.200 | 2.498 | 33.127 |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9.980 | 10.397 | 10.041 | 10.477 | 10.138 | 10.829 | 10.263 | 13.355 | 14.471 | 16.657 | 19.122 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 6 | 7.655 | 8.245 | 7.883 | 8.301 | 7.941 | 8.676 | 9.052 | 12.123 | 13.206 | 15.595 | 19.122 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2.325 | 2.152 | 2.158 | 2.176 | 2.197 | 2.153 | 1.211 | 1.232 | 1.265 | 1.062 | 0 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2.325 | 2.152 | 2.158 | 2.176 | 2.197 | 2.153 | 1.211 | 1.232 | 1.265 | 1.062 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AD Management | Management | 2017 | — | — |
SW Management | Management | 2003 | — | — |
GM Management | Management | 2003 | — | — |
SW Management | Management | 2025 | — | — |
EJ Management | Management | 2001 | — | — |
AD Management | Management | 2025 | — | — |
JL Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Andrew David Smith | Management | 0 companies |
| Scott William Marshall | Management | 0 companies |
| Ghislaine Marthe Henriette Rondot | Management | 0 companies |
| Scott William Marshall | Management | 0 companies |
| Erik Jensen | Management | 0 companies |
| Andrew David Smith | Management | 0 companies |
| James L Ball | Management | 0 companies |