| Revenue | DKK -940K | +37% |
| EBITDA | DKK -2,6M | -17% |
| Net profit | DKK 6,2M | -92% |
| Total assets | DKK 521,9M | -5% |
| Equity | DKK 472,7M | -1% |
| Employees | 2 | — |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | -78 | -68 | -301 | -65 | -80 | -137 | -329 | -614 | -554 | -964 | -966 | -686 | -940 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -151 | -301 | -302 | -302 | -303 | -302 | -770 | -612 | -674 | -1.383 | -1.384 | -1.503 | -1.623 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | -230 | -369 | -603 | -367 | -382 | -439 | -1.099 | -1.226 | -1.228 | -2.347 | -2.349 | -2.189 | -2.563 |
| 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 |
| EBIT | — | — | — | — | — | — | — | — | — | — | -230 | -369 | -603 | -367 | -382 | -439 | -1.099 | -1.226 | -1.228 | -2.347 | -2.349 | -2.189 | -2.563 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.969 | 38.658 | 41.624 | 2.846 | 33.496 | -2.886 | 20.405 | 15.628 | 104.185 | 8.794 | 61.908 | 108.026 | 10.401 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | 20.739 | 38.288 | 41.021 | 2.479 | 33.114 | -3.326 | 19.306 | 14.402 | 102.957 | 6.447 | 59.559 | 105.837 | 7.839 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 672 | 2.749 | 1.900 | -194 | 3.167 | -2.611 | 2.103 | 2.688 | 22.302 | -80 | 14.132 | 23.313 | 1.635 |
| Net profit | — | — | — | — | — | — | — | — | — | — | 20.067 | 35.540 | 39.120 | 2.673 | 29.946 | -714 | 17.203 | 11.714 | 80.656 | 6.527 | 45.427 | 82.523 | 6.204 |
| Item | 2003 | 2004 | 2005 | 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 | 175.988 | 216.567 | 255.516 | 247.197 | 275.685 | 292.411 | 320.519 | 312.020 | 399.973 | 400.067 | 464.263 | 548.990 | 521.851 |
| Equity | — | — | — | — | — | — | — | — | — | — | 165.374 | 200.114 | 239.234 | 239.482 | 268.952 | 266.146 | 284.530 | 286.144 | 360.820 | 363.986 | 406.388 | 477.667 | 472.671 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.208 | 23.537 | 17.016 | 11.625 | 14.435 | 16.288 | 12.748 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.612 | 16.454 | 16.282 | 7.715 | 6.733 | 26.265 | 16.781 | 2.339 | 22.137 | 24.455 | 43.440 | 55.036 | 36.432 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.612 | 16.454 | 16.282 | 7.715 | 6.733 | 26.265 | 35.989 | 25.876 | 39.153 | 36.081 | 57.875 | 71.323 | 49.179 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers I/S | Audit | 0 companies |