| Revenue | DKK 0 | — |
| EBITDA | DKK -13,8M | -7942% |
| Net profit | DKK 34,5M | +69% |
| Total assets | DKK 337,7M | +27% |
| Equity | DKK 232M | +9% |
| Employees | — | — |
| Item | 2004 | 2005 | 2006 | 2007 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | -41 | -56 | -63 | — | 0 | 0 | 0 | 0 | 0 | 0 | 2.436 | 1.080 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | -41 | -56 | -63 | 5.802 | -71 | -94 | -84 | -206 | -95 | -218 | -316 | -172 | -13.833 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | -41 | -56 | -63 | 5.802 | -71 | -94 | -84 | -206 | -95 | -218 | -316 | -172 | -13.833 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.334 | 10.741 | 10.293 | 0 | 10.337 | 7.273 | 21.989 | 16.963 | 7.760 | 12.788 | 13.923 | 19.404 | 47.404 |
| Profit before tax | — | — | — | — | — | — | — | — | 17.293 | 10.685 | 10.229 | 5.802 | 9.740 | 6.333 | 20.700 | 15.886 | 7.666 | 12.570 | 13.607 | 19.232 | 33.571 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.012 | 326 | 641 | -0 | 328 | 489 | -276 | 272 | -339 | -1.155 | 747 | -1.204 | -880 |
| Net profit | — | — | — | — | — | — | — | — | 16.281 | 10.358 | 9.588 | 5.802 | 9.412 | 5.844 | 20.976 | 15.614 | 8.004 | 13.725 | 12.860 | 20.436 | 34.451 |
| Item | 2004 | 2005 | 2006 | 2007 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94.355 | 100.228 | 117.680 | 60.281 | 160.901 | 174.038 | 177.576 | 209.079 | 227.704 | 256.686 | 253.383 | 265.111 | 337.716 |
| Equity | — | — | — | — | — | — | — | — | 80.291 | 89.649 | 98.237 | 125 | 117.400 | 123.244 | 144.220 | 159.726 | 167.675 | 181.468 | 191.323 | 212.183 | 231.983 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.747 | 3.277 | 6.504 | 3.377 | 28.860 | 25.645 | 22.497 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.477 | 5.417 | 14.311 | 0 | 34.779 | 41.621 | 2.189 | 44.163 | 51.461 | 69.719 | 31.311 | 25.514 | 81.422 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.477 | 5.417 | 14.311 | 0 | 34.779 | 41.621 | 23.936 | 47.440 | 57.965 | 73.096 | 60.171 | 51.159 | 103.919 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HR Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Raaby Olsen | Audit | 0 companies |