| Revenue | DKK 101K | -7% |
| EBITDA | DKK 101K | -7% |
| Net profit | DKK 5,3M | -51% |
| Total assets | DKK 62,3M | -9% |
| Equity | DKK 60,9M | +9% |
| Employees | — | — |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -41 | -52 | -92 | -43 | 150 | 69 | 115 | -8 | 136 | 60 | 307 | -22 | 109 | 101 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -41 | -52 | -92 | -43 | 150 | 69 | 115 | -8 | 136 | 60 | 307 | -22 | 109 | 101 |
| Depreciation & amort. | 1 | 2 | 427 | 16 | 59 | -69 | -84 | -113 | -109 | -88 | -124 | -37 | -43 | -43 |
| EBIT | -42 | -54 | -519 | -59 | 91 | -0 | 30 | -121 | 26 | -28 | 183 | -59 | 66 | 58 |
| Net financials | 735 | -5 | 1.636 | 129 | -24 | 30 | 1.758 | 718 | 5.657 | 7.514 | 10.336 | 15.711 | 11.038 | 5.298 |
| Profit before tax | 693 | -58 | 1.117 | 69 | 67 | 29 | 1.789 | 597 | 5.684 | 7.486 | 10.519 | 15.652 | 11.103 | 5.356 |
| Tax | -24 | -21 | -45 | -28 | 18 | -17 | -7 | -28 | -8 | 103 | 200 | -57 | 329 | 67 |
| Net profit | 716 | -38 | 1.162 | 97 | 49 | 47 | 1.795 | 625 | 5.691 | 7.383 | 10.319 | 15.709 | 10.774 | 5.289 |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.637 | 6.588 | 4.038 | 5.866 | 5.996 | 8.120 | 12.032 | 12.931 | 18.026 | 24.596 | 40.356 | 55.840 | 68.205 | 62.275 |
| Equity | 3.036 | 2.902 | 3.813 | 3.812 | 3.762 | 3.707 | 5.399 | 6.024 | 11.616 | 18.888 | 29.094 | 45.089 | 55.746 | 60.913 |
| Long-term debt | 2.632 | 2.607 | 0 | 1.781 | 1.639 | 2.224 | 2.584 | 2.309 | 1.537 | 1.330 | 1.120 | 0 | 0 | 0 |
| Short-term debt | 968 | 1.078 | 225 | 272 | 595 | 2.189 | 4.049 | 4.598 | 4.874 | 4.378 | 10.142 | 10.751 | 12.459 | 1.362 |
| Total debt | 3.600 | 3.686 | 225 | 2.054 | 2.235 | 4.413 | 6.632 | 6.907 | 6.411 | 5.708 | 11.262 | 10.751 | 12.459 | 1.362 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Audit | Audit | 2002 | — | — |
MB Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Jonassen | Audit | 0 companies |
| Michael Birn Knop | Management | 0 companies |