| Revenue | DKK 389K | +106% |
| EBITDA | DKK -2,9M | +90% |
| Net profit | DKK -8,5M | +74% |
| Total assets | DKK 24,2M | -9% |
| Equity | DKK -28,5M | -40% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.872 | 3.603 | 4.096 | 5.092 | 4.430 | 3.428 | 3.333 | 5.654 | 3.628 | 4.059 | 3.757 | 188 | 389 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6.093 | -4.967 | 3.926 | 5.802 | 3.219 | 3.428 | 3.333 | 5.654 | 188 | 6.029 | 1.829 | -28.246 | -2.941 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6.093 | -4.967 | 3.926 | 5.802 | 3.219 | 3.428 | 3.333 | 5.654 | 188 | 6.029 | 1.829 | -28.246 | -2.941 |
| Net financials | -4.861 | -4.720 | -4.363 | -3.756 | -945 | -706 | -629 | -637 | 2.390 | -6.014 | -1.289 | -4.615 | -5.535 |
| Profit before tax | -10.954 | -9.687 | -437 | 2.046 | 2.275 | 2.722 | 2.704 | 5.017 | 2.577 | 15 | 541 | -32.861 | -8.477 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -10.954 | -9.687 | -437 | 2.046 | 2.275 | 2.722 | 2.704 | 5.017 | 2.577 | 15 | 541 | -32.861 | -8.477 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 58.990 | 57.872 | 63.480 | 68.197 | 58.998 | 57.096 | 56.087 | 60.518 | 57.483 | 59.844 | 57.360 | 26.660 | 24.172 |
| Equity | -19.500 | -27.633 | -5.402 | -3.355 | -1.081 | 1.641 | 4.345 | 9.362 | 11.939 | 11.954 | 12.495 | -20.366 | -28.526 |
| Long-term debt | 53.917 | 60.326 | 65.325 | 67.670 | 56.460 | 51.654 | 47.746 | 46.913 | 40.677 | 42.862 | 40.005 | 0 | 0 |
| Short-term debt | 24.573 | 25.178 | 3.556 | 3.883 | 3.619 | 3.800 | 3.996 | 4.244 | 4.867 | 5.027 | 4.861 | 47.026 | 52.697 |
| Total debt | 78.490 | 85.504 | 68.881 | 71.553 | 60.078 | 55.454 | 51.742 | 51.157 | 45.544 | 47.889 | 44.866 | 47.026 | 52.697 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2004 | |
| Individual | 10.0% | 10.0% | 2004 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 5.0% | 5.0% | 2004 | |
| Individual | 5.0% | 5.0% | 2004 | |
| Individual | 5.0% | 5.0% | 2004 | |
| Individual | 5.0% | 5.0% | 2004 | |
| Individual | 5.0% | 5.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Thorup | Board of Directors | 0 companies |
| Carsten Pedersen Rise | Board of Directors | 0 companies |
| Henrik Lars Olsen | Board of Directors | 0 companies |
| Birgitte Gurli Aaslyng | Board of Directors | 0 companies |
| Søren Vive Bang | Board of Directors | 0 companies |