| Revenue | DKK 293K | -17% |
| EBITDA | DKK 293K | -17% |
| Net profit | DKK -3,7M | -356% |
| Total assets | DKK 6,1M | -39% |
| Equity | DKK 1,2M | -75% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 71 | 659 | 2.417 | 5.948 | -355 | 291 | 653 | 364 | 324 | 378 | 289 | 267 | 352 | 293 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 71 | 659 | 2.417 | 5.948 | -355 | 291 | 653 | 364 | 324 | 378 | 289 | 267 | 352 | 293 |
| Depreciation & amort. | -43 | -3 | -7 | -91 | -137 | -239 | -195 | -158 | -108 | -110 | -116 | -112 | -134 | -93 |
| EBIT | 28 | 656 | 2.411 | 5.857 | -492 | 52 | 458 | 206 | 216 | 268 | 173 | 155 | 218 | 199 |
| Net financials | -116 | -181 | -179 | -160 | -35 | 218 | 104 | 18 | 535 | -302 | 45 | -1.606 | -980 | -3.866 |
| Profit before tax | -87 | 474 | 2.231 | 5.698 | -528 | 271 | 562 | 224 | 751 | -34 | 218 | -1.451 | -761 | -3.667 |
| Tax | 4 | -0 | 6 | -5 | 16 | 54 | 53 | 95 | 31 | 51 | 37 | 37 | 54 | 51 |
| Net profit | -91 | 474 | 2.225 | 5.702 | -544 | 217 | 510 | 129 | 720 | -85 | 181 | -1.488 | -815 | -3.718 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.224 | 3.214 | 7.806 | 12.986 | 8.104 | 8.259 | 9.105 | 8.906 | 9.228 | 9.799 | 10.395 | 9.970 | 9.956 | 6.116 |
| Equity | -1.845 | -1.371 | 854 | 6.557 | 6.013 | 6.230 | 6.636 | 6.660 | 7.270 | 7.072 | 7.253 | 5.765 | 4.950 | 1.232 |
| Long-term debt | 1.046 | 644 | 1.111 | 0 | 0 | 0 | 0 | 0 | 28 | 33 | 13 | 17 | 42 | 36 |
| Short-term debt | 2.024 | 3.941 | 5.841 | 6.429 | 2.086 | 2.029 | 2.469 | 2.246 | 1.930 | 2.694 | 3.130 | 4.188 | 4.965 | 4.848 |
| Total debt | 3.069 | 4.585 | 6.952 | 6.429 | 2.086 | 2.029 | 2.469 | 2.246 | 1.958 | 2.726 | 3.142 | 4.204 | 5.007 | 4.884 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KT | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Torben Bisted Green Pedersen | Founder | 0 companies |