| Revenue | DKK -273K | +44% |
| EBITDA | DKK -1,2M | +1% |
| Net profit | DKK -12M | -14% |
| Total assets | DKK 145M | -12% |
| Equity | DKK 134,9M | -11% |
| Employees | 1 | — |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | -545 | -648 | -6.514 | -2.081 | -2.582 | -190 | -273 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -357 | -0 | -0 | -0 | -0 | -0 | -0 | -721 | -961 | -964 | -1.038 | -1.064 | -963 |
| EBITDA | — | — | — | — | — | — | — | — | — | -136 | -437 | -231 | -60 | -69 | -3.043 | -545 | -1.369 | -7.475 | -3.045 | -3.620 | -1.254 | -1.236 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -111 | -0 | -0 | -0 | -0 | -0 | -243 | -325 | -10 | -10 | -10 | -10 | -10 |
| EBIT | — | — | — | — | — | — | — | — | — | -247 | -437 | -231 | -60 | -69 | -3.043 | -788 | -1.694 | -7.485 | -3.055 | -3.630 | -1.264 | -1.246 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 828 | 5.256 | 6.097 | 7.571 | 50.970 | 14.088 | 168.675 | 13.192 | 38.431 | -10.003 | -793 | -9.220 | -10.713 |
| Profit before tax | — | — | — | — | — | — | — | — | — | 580 | 4.819 | 5.866 | 7.511 | 50.901 | 11.045 | 167.887 | 11.498 | 30.946 | -13.058 | -4.423 | -10.484 | -11.959 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -261 | -342 | -40 | -36 | -90 | -634 | 1.280 | 13 | 1.522 | 547 | -244 | -29 | -4 |
| Net profit | — | — | — | — | — | — | — | — | — | 841 | 5.161 | 5.906 | 7.547 | 50.991 | 11.679 | 166.607 | 11.485 | 29.424 | -13.605 | -4.179 | -10.455 | -11.955 |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 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 | 0 | 9.961 | 11.416 | 11.212 | 18.170 | 71.724 | 92.976 | 215.957 | 209.925 | 245.081 | 237.031 | 217.804 | 165.536 | 145.045 |
| Equity | — | — | — | — | — | — | — | — | — | 2.440 | 3.460 | 8.296 | 13.763 | 59.254 | 62.433 | 204.944 | 190.718 | 210.142 | 181.537 | 162.358 | 151.903 | 134.948 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.125 | 1.875 | 0 | 0 | 0 | 0 | 0 | 2.299 | 3.963 | 4.113 | 89 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.396 | 6.081 | 2.916 | 4.407 | 12.470 | 30.543 | 10.986 | 16.872 | 30.976 | 51.381 | 55.357 | 13.633 | 10.097 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.521 | 7.956 | 2.916 | 4.407 | 12.470 | 30.543 | 10.986 | 19.171 | 34.939 | 55.494 | 55.446 | 13.633 | 10.097 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HP Audit | Audit | 2003 | — | — |
EH Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Peter Jørgensen | Audit | 0 companies |
| Eigil Hansen | Audit | 0 companies |