| Revenue | DKK -1,3M | -10% |
| EBITDA | DKK -2,9M | +6% |
| Net profit | DKK 51,5M | +364% |
| Total assets | DKK 812,6M | +6% |
| Equity | DKK 806,1M | +5% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 60 | — | -215 | -49 | -144 | -573 | -935 | -957 | -663 | -4.937 | -2.138 | -1.497 | -1.350 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -959 | -1.555 | -1.541 | -1.576 | -1.536 |
| EBITDA | 60 | 0 | -215 | -49 | -144 | -573 | -935 | -957 | -1.621 | -6.512 | -3.679 | -3.073 | -2.886 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -67 | -10 | -8 | -0 | -0 | -243 |
| EBIT | 60 | 0 | -215 | -49 | -144 | -573 | -938 | -1.024 | -1.632 | -6.520 | -3.679 | -3.073 | -3.129 |
| Net financials | -21.692 | 0 | 12.212 | 35.565 | 31.204 | 24.771 | 40.040 | 473.938 | 273.416 | 185.679 | -260.414 | -16.445 | 60.900 |
| Profit before tax | 18.575 | 0 | 11.998 | 35.515 | 31.060 | 24.197 | 39.102 | 472.914 | 271.784 | 179.158 | -264.093 | -19.518 | 57.771 |
| Tax | -100 | -0 | 87 | 787 | 420 | 394 | 244 | 944 | 5.938 | 3.719 | -23.166 | -0 | 6.252 |
| Net profit | 18.675 | 0 | 11.911 | 34.728 | 30.640 | 23.803 | 38.858 | 471.969 | 265.846 | 175.439 | -240.927 | -19.518 | 51.519 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.383 | 0 | 25.216 | 59.732 | 89.954 | 114.192 | 152.679 | 629.784 | 896.445 | 1.064.371 | 784.076 | 770.147 | 812.605 |
| Equity | 32.347 | 0 | 24.507 | 59.236 | 89.876 | 113.679 | 152.537 | 619.506 | 885.352 | 1.060.791 | 779.864 | 769.760 | 806.129 |
| Long-term debt | -3.852 | 0 | -41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -953 | 0 | 709 | 496 | 78 | 513 | 142 | 10.277 | 11.093 | 3.580 | 4.211 | 387 | 6.476 |
| Total debt | -4.805 | 0 | 709 | 496 | 78 | 513 | 142 | 10.277 | 11.093 | 3.580 | 4.211 | 387 | 6.476 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Audit | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Alfred Grinderslev | Audit | 0 companies |