| Revenue | DKK 0 | — |
| EBITDA | DKK -2,8M | +76% |
| Net profit | DKK 25,1M | +131% |
| Total assets | DKK 545,8M | +11% |
| Equity | DKK 449,3M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -511 | 184.811 | 260.351 | 145.518 | 155.758 | 156.535 | 135.921 | 79.023 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -32.259 | -44.812 | -37.381 | -35.072 | -36.103 | -17.764 | -18.327 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -511 | 4.978 | 14.991 | -11.906 | -2.990 | 10.858 | -4.957 | -4.671 | 14.710 | -2.704 | 4.210 | -11.409 | -2.773 |
| Depreciation & amort. | -0 | -12.347 | -8.697 | -984 | -1.380 | -2.531 | -5.468 | -6.587 | -3.688 | -4.845 | -2.932 | -671 | -2.831 |
| EBIT | -511 | -7.369 | 6.294 | -12.890 | -4.370 | 8.327 | -10.425 | -11.258 | 11.022 | -7.549 | 1.278 | -12.080 | -5.604 |
| Net financials | -3.521 | 7.573 | 62.905 | 43.160 | 44.007 | 42.615 | -24.445 | 33.497 | 82.784 | 71.080 | -32.404 | 25.951 | 36.195 |
| Profit before tax | — | 6.305 | 69.199 | 30.270 | 39.637 | 50.942 | -34.870 | 22.239 | 93.806 | 63.531 | -31.126 | 13.871 | 30.591 |
| Tax | 3.298 | 5.387 | 3.864 | 10.379 | -1.300 | 5.547 | -4.796 | 4.640 | 20.483 | 12.799 | -8.770 | 3.017 | 5.498 |
| Net profit | -7.331 | 918 | 65.335 | 19.891 | 40.937 | 45.395 | -30.074 | 17.599 | 73.323 | 50.732 | -22.356 | 10.854 | 25.093 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 286.586 | 701.447 | 633.390 | 487.372 | 489.464 | 578.302 | 439.735 | 475.005 | 519.612 | 540.597 | 443.560 | 492.642 | 545.768 |
| Equity | — | 184.122 | 223.355 | 263.666 | 289.828 | 340.476 | 297.549 | 316.885 | 385.021 | 435.752 | 413.398 | 424.252 | 449.345 |
| Long-term debt | 0 | 243.821 | 165.754 | 1.948 | 42.543 | 10.236 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 82.352 | 255.955 | 241.294 | 216.051 | 155.362 | 224.235 | 142.186 | 157.633 | 134.591 | 104.845 | 30.162 | 68.390 | 96.423 |
| Total debt | 82.352 | 499.776 | 407.048 | 217.999 | 197.905 | 234.471 | 142.186 | 157.633 | 134.591 | 104.845 | 30.162 | 68.390 | 96.423 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 0.0% | 2014 | |
| Individual | 33.3% | 50.0% | 2014 | |
| Individual | 10.0% | 0.0% | 2014 | |
| Individual | 20.0% | 20.0% | 2014 | |
| Individual | 10.0% | 0.0% | 2014 | |
| Individual | 33.3% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|