| Revenue | DKK 113K | -38% |
| EBITDA | DKK 5K | -58% |
| Net profit | DKK 783K | +31% |
| Total assets | DKK 11,6M | +10% |
| Equity | DKK 9,6M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 281 | 292 | 832 | 262 | 142 | 227 | 271 | 198 | 172 | 220 | 228 | 182 | 113 |
| Staff expenses | -38 | -0 | -39 | -39 | -47 | -88 | -88 | -179 | -137 | -184 | -146 | -169 | -108 |
| EBITDA | 243 | 292 | 793 | 223 | 95 | 140 | 183 | 18 | 35 | 35 | 82 | 13 | 5 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -17 | -48 | -32 | -42 | -4 | -35 | -35 | -35 | -0 |
| EBIT | 243 | 292 | 793 | 223 | 78 | 91 | 151 | -24 | 31 | 0 | 47 | -22 | 5 |
| Net financials | -311 | -242 | 76 | 4.993 | 540 | 775 | 203 | 584 | 468 | 753 | 418 | 690 | 794 |
| Profit before tax | -67 | 50 | 870 | 5.216 | 618 | 867 | 353 | 560 | 499 | 753 | 464 | 668 | 800 |
| Tax | -18 | 65 | 133 | 30 | 15 | 23 | 29 | 83 | 129 | -13 | -71 | 68 | 17 |
| Net profit | -50 | -15 | 737 | 5.186 | 603 | 843 | 325 | 477 | 371 | 766 | 535 | 600 | 783 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.799 | 2.856 | 3.025 | 6.118 | 6.281 | 7.056 | 7.663 | 8.371 | 8.899 | 9.228 | 10.079 | 10.489 | 11.569 |
| Equity | -998 | -1.014 | -277 | 4.910 | 5.513 | 6.356 | 6.681 | 7.158 | 7.418 | 8.072 | 8.492 | 8.974 | 9.635 |
| Long-term debt | 1.500 | 1.500 | 1.500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.560 | 1.671 | 1.738 | 1.208 | 768 | 700 | 982 | 1.213 | 1.410 | 1.082 | 1.584 | 1.444 | 1.846 |
| Total debt | 3.060 | 3.171 | 3.238 | 1.208 | 768 | 700 | 982 | 1.213 | 1.410 | 1.082 | 1.584 | 1.444 | 1.846 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers I/S | Audit | 0 companies |