| Revenue | — | — |
| EBITDA | DKK -63K | -107% |
| Net profit | DKK 806K | -53% |
| Total assets | DKK 48,1M | +2% |
| Equity | DKK 47M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.717 | 1.176 | 1.362 | 872 | 2.259 | 3.526 | 1.359 | 4.597 | 2.000 | 2.625 | 2.096 | -664 | 966 | -63 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.717 | 1.176 | 1.362 | 872 | 2.259 | 3.526 | 1.359 | 4.597 | 2.000 | 2.625 | 2.096 | -664 | 966 | -63 |
| Net financials | 2.906 | 1.301 | 1.583 | 1.006 | 2.437 | 3.619 | 1.082 | 4.520 | 2.220 | 3.120 | 2.962 | -80 | 1.931 | 1.069 |
| Profit before tax | 2.903 | 1.289 | 1.576 | 998 | 2.426 | 3.610 | 1.069 | 4.508 | 2.208 | 3.104 | 2.923 | -94 | 1.910 | 1.044 |
| Tax | 44 | 25 | 51 | 28 | 35 | 21 | 14 | 47 | 47 | 67 | 68 | 103 | 201 | 238 |
| Net profit | 2.859 | 1.263 | 1.525 | 970 | 2.392 | 3.589 | 1.055 | 4.461 | 2.161 | 3.037 | 2.855 | -197 | 1.710 | 806 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.333 | 31.463 | 36.101 | 37.383 | 38.661 | 44.872 | 38.979 | 44.383 | 46.867 | 47.457 | 49.329 | 46.283 | 47.063 | 48.077 |
| Equity | 26.248 | 27.318 | 28.449 | 29.021 | 31.007 | 34.596 | 35.375 | 39.416 | 41.029 | 43.518 | 45.826 | 45.080 | 46.242 | 47.048 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.085 | 4.146 | 7.651 | 8.362 | 7.654 | 10.276 | 3.604 | 4.966 | 5.837 | 3.938 | 3.504 | 1.202 | 821 | 1.029 |
| Total debt | 5.085 | 4.146 | 7.651 | 8.362 | 7.654 | 10.276 | 3.604 | 4.966 | 5.837 | 3.938 | 3.504 | 1.202 | 821 | 1.029 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TP Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 15.0% | 2004 | |
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 25.0% | 50.0% | 2004 | |
| Individual | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Thorben Pedersen | Audit | 0 companies |