| Revenue | DKK -72K | +107% |
| EBITDA | DKK -1,3M | -13% |
| Net profit | DKK 6,8M | +55% |
| Total assets | DKK 55,6M | +14% |
| Equity | DKK 55,5M | +14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 48 | 60 | -181 | 353 | 140 | 153 | 118 | 325 | -34 | 7.653 | -139 | -35 | -72 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -75 | -0 | -0 | -0 |
| EBITDA | 48 | 60 | -181 | 203 | -406 | 153 | 118 | 325 | -34 | 7.578 | -139 | -1.119 | -1.263 |
| Depreciation & amort. | 49 | 49 | 78 | -49 | -49 | -53 | -74 | -26 | -41 | -0 | -0 | -0 | -0 |
| EBIT | -1 | 11 | -260 | 154 | -455 | 100 | 44 | 299 | -75 | 7.578 | -139 | -1.119 | -1.263 |
| Net financials | 304 | 7.504 | 621 | 459 | 13.694 | -1.918 | 506 | 909 | 8.011 | 6.866 | 6.681 | 5.730 | 8.294 |
| Profit before tax | 302 | 7.516 | 361 | 640 | 13.618 | -2.169 | 336 | 715 | 7.436 | 13.533 | 5.491 | 4.610 | 7.031 |
| Tax | -9 | 10 | -35 | 154 | 136 | -75 | -0 | -0 | 1.070 | 1.476 | 199 | 231 | 246 |
| Net profit | 312 | 7.505 | 397 | 486 | 13.482 | -2.094 | 336 | 715 | 6.366 | 12.057 | 5.292 | 4.379 | 6.785 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.808 | 9.765 | 10.116 | 10.572 | 23.961 | 22.438 | 24.152 | 24.176 | 32.109 | 41.959 | 44.608 | 48.837 | 55.570 |
| Equity | 1.462 | 8.918 | 9.264 | 9.750 | 23.182 | 21.036 | 21.320 | 21.981 | 28.291 | 39.234 | 44.469 | 48.789 | 55.513 |
| Long-term debt | 630 | 606 | 580 | 582 | 562 | 1.272 | 2.585 | 2.123 | 2.060 | 0 | 0 | 0 | 0 |
| Short-term debt | 716 | 241 | 271 | 206 | 142 | 129 | 248 | 73 | 1.758 | 2.725 | 139 | 48 | 58 |
| Total debt | 1.346 | 847 | 851 | 788 | 703 | 1.401 | 2.832 | 2.196 | 3.818 | 2.725 | 139 | 48 | 58 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TP Audit | Audit | 2004 | — | — |
JR Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Peter Juncker | Audit | 0 companies |
| Johannes Rovsing | Management | 0 companies |