| Revenue | DKK -395K | +40% |
| EBITDA | DKK -395K | -155% |
| Net profit | DKK 7,1M | -7% |
| Total assets | DKK 40,9M | -33% |
| Equity | DKK 23,4M | +44% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.071 | -129 | -422 | -391 | 160 | -338 | 232 | -112 | 144 | 29 | -521 | -282 | -395 |
| Staff expenses | -266 | -230 | -401 | -250 | -0 | -0 | -600 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 805 | -359 | -823 | -641 | 160 | -338 | -467 | -112 | 119 | 3.126 | -521 | 718 | -395 |
| Depreciation & amort. | -152 | -160 | -180 | -0 | -0 | -0 | -20 | -30 | -0 | -7 | -79 | -79 | -79 |
| EBIT | 653 | -518 | -1.003 | -641 | 160 | -338 | -487 | -142 | 119 | 3.119 | -600 | 639 | -474 |
| Net financials | 475 | -353 | -327 | -1.290 | 671 | -1.128 | 132 | -1.018 | 2.348 | 3.622 | -4.906 | 7.601 | 7.786 |
| Profit before tax | 1.128 | -871 | -1.330 | -1.931 | 830 | -1.467 | -355 | -1.160 | 2.467 | 6.742 | -5.506 | 8.240 | 7.312 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -598 | -0 | -60 | -150 | 586 | 221 |
| Net profit | 1.128 | -871 | -1.330 | -1.931 | 830 | -1.467 | -355 | -562 | 2.467 | 6.801 | -5.356 | 7.654 | 7.091 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.565 | 14.646 | 15.172 | 11.567 | 13.182 | 12.267 | 11.148 | 10.159 | 11.583 | 21.805 | 19.912 | 60.902 | 40.901 |
| Equity | 2.421 | 1.550 | 11.590 | 9.659 | 10.489 | 8.813 | 7.957 | 6.795 | 8.168 | 14.969 | 8.612 | 16.266 | 23.357 |
| Long-term debt | 0 | 1.269 | 1.219 | 1.193 | 1.166 | 1.136 | 1.105 | 1.070 | 2.910 | 1.010 | 0 | 0 | 0 |
| Short-term debt | 12.144 | 11.827 | 2.362 | 714 | 1.527 | 2.318 | 2.086 | 2.294 | 505 | 5.827 | 11.299 | 44.635 | 17.543 |
| Total debt | 12.144 | 13.096 | 3.582 | 1.908 | 2.693 | 3.454 | 3.191 | 3.364 | 3.415 | 6.836 | 11.299 | 44.635 | 17.543 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HP Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Helge Pedersen | Audit | 0 companies |