| Revenue | DKK -343K | +63% |
| EBITDA | DKK -343K | -63% |
| Net profit | DKK 60,8M | +25% |
| Total assets | DKK 429M | +20% |
| Equity | DKK 396M | +24% |
| Employees | — | — |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | -902 | 1.055 | -14.743 | -110 | -161 | 96.047 | -94 | -108 | -217 | -211 | -343 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | -902 | 1.055 | -14.743 | -110 | -161 | -109 | -94 | -108 | -217 | -211 | -343 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | -902 | 1.055 | -14.743 | -110 | -161 | -109 | -94 | -108 | -217 | -211 | -343 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39 | 1.737 | -13.951 | 7.010 | -5.643 | 93.813 | 59.562 | 59.456 | -22.660 | 48.616 | 60.160 |
| Profit before tax | — | — | — | — | — | — | — | — | — | -107 | 1.717 | -14.011 | 6.900 | -5.804 | 93.704 | 59.468 | 59.348 | -22.877 | 48.405 | 59.817 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.250 | -560 | -736 | -644 | -437 | -626 | -219 | -165 | -1.001 |
| Net profit | — | — | — | — | — | — | — | — | — | -107 | 1.717 | -12.761 | 7.460 | -5.068 | 94.347 | 59.906 | 59.973 | -22.658 | 48.571 | 60.818 |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.400 | 31.747 | 103.455 | 112.527 | 100.337 | 248.917 | 308.342 | 353.092 | 310.596 | 356.921 | 429.044 |
| Equity | — | — | — | — | — | — | — | — | — | 14.952 | 17.801 | 35.119 | 40.801 | 26.216 | 189.345 | 255.907 | 303.384 | 276.331 | 318.751 | 396.040 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68.300 | 68.863 | 69.470 | 55.530 | 49.540 | 45.898 | 32.631 | 33.292 | 30.592 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 15 | 36 | 2.060 | 3.923 | 2.840 | 1.620 | 2.556 | 48 | 4.402 | 423 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 15 | 68.336 | 70.922 | 73.392 | 58.369 | 51.159 | 48.454 | 32.679 | 37.694 | 31.015 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AD Management | Management | 2017 | — | — |
LH Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Dorte Hildebrandt | Management | 0 companies |
| Lene Hammer | Management | 0 companies |